MIRA INFORM REPORT

 

 

Report No. :

318809

Report Date :

25.04.2015

 

IDENTIFICATION DETAILS

 

Name :

NAVANIDHI ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

Plot No.21, I.D.A., Mallapur, Industrial Estate Nacharam, Hyderabad-500076, Telangana

Tel. No.:

91-40-27155843/27157295

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.01.1984

 

 

Com. Reg. No.:

36-004376

 

 

Capital Investment / Paid-up Capital :

Rs.30.000 Million

 

 

CIN No.:

[Company Identification No.]

U29309TG1984PTC004376

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject engaged in the manufacturing of antenna, amplifiers, signal jammers, hi-tech systems, etc., for various defence equipment manufacturing companies and Indian Railways.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management has failed to file latest financials for FY14, with the statutory authorities.

 

As per available, the company possesses a moderate financial profile marked by modest networth base, comprised of minimal infusion of funds from the part of the promoters coupled with moderate capital structure and debt protection metrics, along with elongated operating cycle leading to working capital intensive operations.

 

Management has reported a slight increase in its revenue base as well as net profitability from its modest scale of operations during FY13.

 

The rating also takes into consideration, the susceptibility of business to fluctuations in raw material prices and intense competition resulting from tender driven process as the company serves the government establishments.

 

However, trade relations seem to be fair. Business is active. Payment terms are reported as slow but correct.

 

In view of lack of updated financial statements, albeit well experienced promoters, the company can be considered for business dealings 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.

 

 

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

 

Rating Agency Name

CARE

Rating

Long term Bank Facilities “BB”

Rating Explanation

Moderate risk of default regarding timely servicing of financial obligation

Date

15.12.2014

 

Rating Agency Name

CARE

Rating

Short term Bank Facilities “A4”

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

15.12.2014

 

 

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 (91-40-27155843)

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No.21, I.D.A., Mallapur, Industrial Estate Nacharam, Hyderabad-500076, Telangana, India

Tel. No.:

91-40-27155843/27157295

Fax No.:

91-40-27170244

E-Mail :

vsnmurthy@navanidhi.com

malladi@navanidhi.com
venkat@navanidhi.com

nne@navanidhi.com

sudhindrakumar2020@gmail.com

 

 

DIRECTORS

 

As on 31.03.2013

 

Name :

Mr. Ramanadha Sastry Adithe

Designation :

Managing Director

Address :

2-2-1144/25/A/A, Nallakunta, Hyderabad, 500044, Andhra Pradesh, India

Date of Appointment :

27.06.1984

DIN No.:

01267459

 

 

Name :

Mr. Venkata Nagamani Adithe

Designation :

Director

Address :

H. No. 2-2-1144/25/A/1, New Nallakunta, Hyderabad, 500044, Andhra Pradesh, India

Date of Appointment :

15.05.2006

DIN No.:

01187621

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.06.2013

 

Names of Shareholders

No. of Shares

Percentage

Ramanadha Sastry Adithe

1445200

72.26

Venkata Nagamani Adithe

275200

13.76

AVS Ananth

152000

7.60

Suneetaa Adithe

52000

2.60

Sreenidhi Adhithe

50000

2.50

Haritha Adhithe

25600

1.28

 

2000000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject engaged in the manufacturing of antenna, amplifiers, signal jammers, hi-tech systems, etc., for various defence equipment manufacturing companies and Indian Railways.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

 

Banker Name :

Andhra Bank SME

Branch Address :

Main Road, Hyderabad, Telangana- 500076, India

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2013

As on

31.03.2012

Long Term Borrowing

 

 

Corporate loan with SBI

8.408

13.258

APSPC

10.000

0.000

Vehicle Loan

1.203

0.000

Short Term Borrowing

 

 

Cash credit account with SBI

41.410

40.269

SME Cr Plus

2.572

2.540

SME Clear

4.010

0.000

Total

67.603

56.067

 

Auditors :

 

Name :

Giridhar and Company

Chartered Accountants

Address :

8-2-162, Rockview Apartments, Srinagar Colony Road, Hyderabad-500004, Telangana, India

Tel. No.:

91-40-23753416

PAN No.:

ACVPG2321B

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 29.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs.30.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,000,000

Equity Shares

Rs.10/- each

Rs.30.000 million

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

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

30.000

20.000

20.000

(b) Reserves & Surplus

59.141

48.083

40.916

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

4.182

0.000

Total Shareholders’ Funds (1) + (2)

89.141

72.265

60.916

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.611

13.258

61.959

(b) Deferred tax liabilities (Net)

0.836

0.854

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

20.447

14.112

61.959

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

47.992

42.809

32.147

(b) Trade payables

19.355

47.333

0.000

(c) Other current liabilities

5.422

3.896

0.000

(d) Short-term provisions

5.019

3.096

3.801

Total Current Liabilities (4)

77.788

97.134

35.948

 

 

 

 

TOTAL

187.376

183.511

158.823

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

54.043

29.649

30.171

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

26.735

26.735

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

54.043

56.384

56.906

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

58.185

54.640

50.435

(c) Trade receivables

62.926

59.377

42.261

(d) Cash and cash equivalents

0.155

0.098

0.095

(e) Short-term loans and advances

11.327

12.216

8.489

(f) Other current assets

0.740

0.796

0.637

Total Current Assets

133.333

127.127

101.917

 

 

 

 

TOTAL

187.376

183.511

158.823

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

265.321

230.788

214.593

 

 

Other Income

0.975

0.762

1.102

 

 

TOTAL                                     (A)

266.296

231.550

215.695

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

199.377

183.906

164.951

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(4.225)

(8.223)

8.891

 

 

Employees benefits expense

8.228

8.126

6.123

 

 

Other expenses

29.860

28.835

17.222

 

 

TOTAL                                     (B)

233.240

212.644

197.187

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

33.056

18.906

18.508

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

7.187

5.600

5.404

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

25.869

13.306

13.104

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

9.809

3.016

3.225

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

16.060

10.290

9.879

 

 

 

 

 

Less

TAX                                                                  (H)

5.001

3.123

3.003

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

11.059

7.167

6.876

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.68

3.58

1.47

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

4.17

3.11

3.20

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

12.46

8.19

8.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.57

6.56

7.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.14

0.16

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.76

0.78

1.54

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.71

1.31

2.84

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

20.000

20.000

30.000

Reserves & Surplus

40.916

48.083

59.141

Net worth

60.916

68.083

89.141

 

 

 

 

long-term borrowings

61.959

13.258

19.611

Short term borrowings

32.147

42.809

47.992

Total borrowings

94.106

56.067

67.603

Debt/Equity ratio

1.545

0.824

0.758

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

214.593

230.788

265.321

 

 

7.547

14.963

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

214.593

230.788

265.321

Profit

6.876

7.167

11.059

 

3.20%

3.11%

4.17%

 

 

 

 

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

Yes

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

 

Note:

Registered office of the company has been Shifted 1-60/1 Snehapurinacharam, Hyderabad-500076, Telangana, India to the present address w.e.f. 20.03.2008

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10489458

22/01/2015 *

27,500,000.00

SMALL INDUSTRIES DEVELOPMENT BANK OF INDIA (SIDBI)

101, Hermitage Office Complex, Saifabad, Hyderabad, Telangana - 500004, INDIA

C40968323

2

10513468

31/10/2013

136,500,000.00

ANDHRA BANK SME

MAIN ROAD, MALLAPUR, HYDERABAD, Andhra Pradesh - 
500076, INDIA

B96860085

 

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Machinery
  • Equipment
  • Computers
  • Vehicles
  • Furniture
  • Office equipment
  • Diesel Generator

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 records 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.63.40

UK Pound

1

Rs.95.42

Euro

1

Rs.68.48

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

31

 

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.