MIRA INFORM REPORT

 

 

Report No. :

336056

Report Date :

11.08.2015

 

IDENTIFICATION DETAILS

 

Name :

JSW SEVERFIELD STRUCTURES LIMITED

 

 

Registered Office :

Office No. 502, B-Wing, Pinnacle Corporate Park, Next to Trade Bandra Kurla Complex, Bandra, Mumbai – 400051, Maharashtra

Tel. No.:

91-22-67317000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.03.2009

 

 

Com. Reg. No.:

11-191045

 

 

Capital Investment / Paid-up Capital :

Rs. 1968.759 Million

 

 

CIN No.:

[Company Identification No.]

U28112MH2009PLC191045

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMJ14280A

 

 

PAN No.:

[Permanent Account No.]

AACCJ4173D

 

 

Legal Form :

A Closely Held Public Limited Liability Company.

 

 

Line of Business :

Subject is engaged in the business of design, fabrication and erection of structural steel works.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a 50:50 joint venture company of FSW steel Limited and Severfield Rowen Mauritius Limited.

 

Subject is an established company having satisfactory track.

 

Company has incurred huge losses from its operations in FY14 as over previous year, which has resulted in to accumulated losses. Further company has taken huge external borrowings in FY 14.

 

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

 

In view of strong support from its joint venture entities, the company can be considered for business dealings with 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 = BBB

Rating Explanation

Moderate degree of safety and moderate credit risk

Date

June 24, 2015

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities = A3

Rating Explanation

Moderate degree of safety and higher credit risk

Date

June 24, 2015

 

 

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 31-03-2013.

 

 

 

 

INFORMATION PARTED BY

 

Name :

Mr. Dadheech

Designation :

Account Executive

Date :

10.08.2015

 

 

LOCATIONS

 

Registered Office :

Office No. 502, B-Wing, Pinnacle Corporate Park, Next to Trade Bandra Kurla Complex, Bandra, Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-67317000

Fax No.:

Not Available

E-Mail :

vinod.verma@jssl.in

 

 

DIRECTORS

 

AS ON 22.09.2014

 

Name :

Randall Derek

Designation :

Managing Director

Address :

5, Abbey Close, Alcester, United Kingdom, B495QW

Date of Birth/Age :

16.061961

Date of Appointment :

19.03.2009

DIN No.:

02433966

 

 

Name :

Acharya Rabindranath Jayant

Designation :

Director

Address :

F-303, Great Eastern, Garden LBS Marg, Kanjur Marg (West), Mumbai – 400078, Maharashtra, India

Date of Birth/Age :

25.01.1963

Date of Appointment :

19.03.2009

 

 

Name :

Mr. Alan Kenneth David Dunsmore

Designation :

Director

Address :

31, Northway, London, United Kingdom, NW116PB

Date of Birth/Age :

02.09.1969

Date of Appointment :

18.02.2010

DIN No.:

03020101

 

 

Name :

Rajeev Madhusudan Pai

Designation :

Director

Address :

Flat No 104, 10th Floor, Shravan - A, Tarangan Society, Pokhran Road No.1, Near Cadbury, Thane – 400606, Maharashtra, India

Date of Birth/Age :

15.01.1962

Date of Appointment :

08.09.2011

DIN No.:

00045604

 

 

Name :

Jugal Kishore Tandon

Designation :

Director

Address :

B-201 Mon Repos 45, H K Bhabua Road Lands End, Bandra (West), Mumbai – 400050, Maharashtra, India

Date of Appointment :

20.07.2015

DIN No.:

01282681

 

 

Name :

Mohammad Inamur Rashdeen

Designation :

Director

Address :

Panchsheel Nagar, Sangam Soci, Charoda – 490025, Chhattisgarh, India

Date of Appointment :

14.01.2015

DIN No.:

03607306

 

 

Name :

Anuradha Ambar Bajpai

Designation :

Director

Address :

206, Eureka Hiranandani Estate, Ghod Bunder Road, Thane – 400607, Maharashtra, India

Date of Appointment :

20.07.2015

DIN No.:

07128141

 

 

KEY EXECUTIVES

 

Name :

Aletta Alexander Fernandes

Designation :

Secretary

Address :

301, 75/A, Shubham Bldg, Opp. Poonam Complex,, Shanti Park, Mira Road (East), Thane – 401107, Maharashtra, India

Date of Appointment :

20.07.2015

PAN No.:

AARPF7371G

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 22.09.2014

 

Names of Shareholders

 

No. of Shares

Rajeev Madhusudan Pai

 

10

Acharya Rabindranath Jayant

 

10

Randall Derek

 

10

Severfield Rowen Mauritius Limited, Mauritius

 

108437910

Jsw Steel Limited, India

 

108437910

Dunsmore  Kenneth David Alan

 

10

John Dods

 

10

Kantilal Nandas Patel

 

10

 

 

 

Total

 

216875880

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 22.09.2014

 

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

50.00

Bodies corporate

50.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of design, fabrication and erection of structural steel works.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

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 :

Not Divulged

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

Not Divulged

Branch Address

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 (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

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Rupee term loans from banks

1415.865

930.554

 

 

 

SHORT TERM BORROWING

 

 

Working capital loans from banks

639.104

535.654

 

 

 

Total

2054.969

1466.208

 

Auditors :

 

Name :

Deloitte Haskins and Sells LLP

Chartered Accountant

Address :

Tower 3, 27th - 32nd Floor, Indiabulls Finance Centre,Senapati Bapat Marg, Elphinstone (West), Mumbai, Maharashtra, India

PAN No.:

AACFD4815A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Joint venture :

JSW Steel Limited Severfield Rowen Mauritius Limited

 

 

Subsidiary company :

JSW Structural Metal Decking Limited

 

 

Enterprises which are owned, or have

significant influence of or are partners with Key management personnel and their relatives :

  • Severfield Reeve International Limited
  • Fisher Engineering Limited
  • Atlas Ward Structures Limited

 

 

CAPITAL STRUCTURE

 

AS ON 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000000

Equity Shares

Rs.10/- each

Rs. 2500.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

216875880

Equity Shares

Rs.10/- each

Rs. 2168.759 Million

 

 

 

 

 

 

AFTER 22.09.2014

 

Authorised Capital : Rs. 2500.000 Million

 

Issued, Subscribed & Paid-up Capital: Rs. 2308.759 Million

 

 

AS ON 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000000

Equity Shares

Rs.10/- each

Rs. 2000.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

196875880

Equity Shares

Rs.10/- each

Rs. 1968.759 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

1968.759

1305.968

790.759

(b) Reserves & Surplus

(1585.443)

(726.936)

(641.213)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.290

1.395

0.000

Total Shareholders’ Funds (1) + (2)

383.606

580.427

149.546

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1415.865

930.554

1057.600

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

50.000

50.000

50.000

(d) long-term provisions

4.467

4.645

4.401

Total Non-current Liabilities (3)

1470.332

985.199

1112.001

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

639.104

535.654

435.574

(b) Trade payables

1117.691

820.191

672.605

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

1019.247

744.516

609.705

Total Current Liabilities (4)

2776.042

2100.361

1717.884

 

 

 

 

TOTAL

4629.980

3665.987

2979.431

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2013.696

1787.569

1836.171

(ii) Intangible Assets

6.431

11.518

19.386

(iii) Capital work-in-progress

149.115

58.796

22.654

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

89.659

89.659

71.926

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

98.498

74.790

40.646

(e) Other Non-current assets

10.200

15.101

20.200

Total Non-Current Assets

2367.599

2037.433

2010.983

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

68.224

63.913

108.097

(c) Trade receivables

1092.542

620.778

218.986

(d) Cash and cash equivalents

139.145

90.968

67.713

(e) Short-term loans and advances

153.869

141.792

189.627

(f) Other current assets

808.601

711.103

384.025

Total Current Assets

2262.381

1628.554

968.448

 

 

 

 

TOTAL

4629.980

3665.987

2979.431

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

2593.892

2547.170

307.526

 

Other Income

8.936

7.048

8.423

 

TOTAL                                    

2602.828

2554.218

315.949

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

2308.937

1548.646

0.000

 

Purchases of Stock-in-Trade

0.000

29.448

77.637

 

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

0.000

0.000

-1424.482

 

Employees benefits expense

459.965

390.890

291.552

 

Other expenses

198.473

251.872

1338.587

 

Exceptional Items

41.225

43.575

58.559

 

TOTAL                                    

3008.600

2264.431

341.853

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(405.772)

289.787

(25.904)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

332.548

261.788

265.660

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

(738.320)

27.999

(291.564)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

120.187

113.721

107.648

 

 

 

 

 

 

PROFIT BEFORE TAX

(858.507)

(85.722)

(399.212)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

(858.507)

(85.722)

(399.212)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.000

0.000

170.615

 

Capital Goods

38.098

34.746

33.699

 

TOTAL IMPORTS

38.098

34.746

204.314

 

 

 

 

 

 

Earnings Per Share (Rs.)

(3.96)

(0.39)

(1.84)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

 

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(33.10)

(3.37)

(129.81)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(15.64)

11.38

(8.42)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(19.55)

(2.44)

(13.84)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(2.24)

(0.15)

(2.67)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.36

2.53

9.98

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.81

0.78

0.56

 

 

 

 

 

 

 

 

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

790.759

1305.968

1968.759

Reserves & Surplus

(641.213)

(726.936)

(1585.443)

Share Application money pending allotment

0.000

1.395

0.290

Net worth

149.546

580.427

383.606

 

 

 

 

long-term borrowings

1057.600

930.554

1415.865

Short term borrowings

435.574

535.654

639.104

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

1493.174

1466.208

2054.969

Debt/Equity ratio

9.985

2.526

5.357

 

 

 

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

307.526

2547.170

2593.892

 

 

728.278

1.834

 

 

 

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

307.526

2547.170

2593.892

Profit

(399.212)

(85.722)

(858.507)

 

(129.81%)

(3.37%)

(33.10%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

Yes

5

Buyer visit details

-----

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

----

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

----

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

----

33

Market information

----

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

BACKGROUND

 

JSW Severfield Structures Limited was incorporated on 19 March 2009. The main object of the company is to carry on business of design, fabrication and erection of structural steel works, including decking, for construction projects and allied activities.

 

MANAGEMENT DISCUSSION AND ANALYSIS

 

JSW Severfield Structures Limited (JSSL) has a unique business model which has been implemented in India for the 1st time. The entire steel structure being fabricated in an automatic fabrication facility at JSSL premises in Bellary, Karnataka. The Company is a complete service provider, offering engineering solutions at a conceptual stage together with its complete range of services, incorporating Connection Design, Detailed Drawings, Fabrication, Surface Protection, Delivery and Erection with a total plant capacity of 54,000 tonnes per annum at Bellary in Karnataka.

 

The company has produced a total of 26,099 Tons including 25,958 Tonnes produced at Bellary during the year. The company Order book stood at 431 Crores (43,402 Tonnes) as on March 31, 2014. In the recent past, the Company has also secured Orders a total of about 34,921 Tonnes from Express Devcon (Shakespeare), L&T Ghaziabad Hanger, JSW Growth Shop, Netapp, K Raheja - Metal Box and JSW Dolvi

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10558041

26/03/2015

500,000,000.00

RBL Bank Limited

SHAHUPURI,KOLHAPUR, KOLHAPUR,

Maharashtra - 416001,

INDIA

C48324362

2

10457868

21/03/2014 *

1,500,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, Gujarat - 390015,

 INDIA

C03019122

3

10294981

03/10/2013 *

1,030,000,000.00

IDBI Bank Limited

IDBI TOWERWTC COMPLEX, CUFFE PARADE, MUMBAI, Maharashtra - 400005,

 INDIA

B88009311

4

10295547

23/04/2013 *

500,000,000.00

ICICI BANK LIMITED

ICICI BANK TOWERS, REGIONAL OFFICE, SHOBHA PEARL 1, COMMISSIARIAT RD, BENGALURU,

Karnataka - 560001,

INDIA

B73629081

5

10182489

01/10/2014 *

2,000,000,000.00

Axis Bank Limited

TRISHUL 3RD FLOOR OPP SAMARTHESHWAR TEMPLE, LAW, GARDEN ELLISBRIDGE, AHMEDABAD, AHMEDABAD, Gujarat - 380006,

 INDIA

C31088099

 

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 63.76

UK Pound

1

Rs. 98.76

Euro

1

Rs. 69.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

KIN

 

 

Analysis Done by :

DIP

 

 

Report Prepared by :

JYO

 


 

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

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

41

 

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.