MIRA INFORM REPORT

 

 

Report No. :

336246

Report Date :

11.08.2015

 

IDENTIFICATION DETAILS

 

Name :

VOLKSWAGEN GROUP SALES INDIA PRIVATE LIMITED

 

 

Registered Office :

Silver Utopia, 3rd and 4th Floor, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai - 400099, Maharashtra

Tel. No.:

91-22-33137000 / 2135-661046

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.03.2007

 

 

Com. Reg. No.:

11-168439

 

 

Capital Investment / Paid-up Capital :

Rs.2042.240 Million

 

 

CIN No.:

[Company Identification No.]

U50401MH2007FTC168439

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV14548C

 

 

PAN No.:

[Permanent Account No.]

AACCV4413F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is in the business of sales, after-sales and marketing of Volkswagen, Audi, Porsche and Lamborghini brand cars and related spare parts/ accessories.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa (75)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Volkswagen International Finance N.V., Netherlands. It is a well-established company having good track record.

 

The company assembles, manufactures and distributes Audi, Porsche, Volkswagen and Skoda vehicles in India.

 

The rating also takes into consideration of the company’s position as a large dealer network in India for sale of products manufactured by Volkswagen India Private Limited, and having a strong support from Volkswagen Group.

 

Trade relations are reported to be good. Business is active. Payment terms are reported to be regular as per the commitment.

 

As being a part of Volkswagen Group, the company can be considered for 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

Long term bank facilities = AAA

Rating Explanation

Highest degree of safety and carry lowest credit risk.

Date

May, 2015

 

Rating Agency Name

ICRA

Rating

Short term bank facilities = A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk.

Date

May, 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 DENIED

 

Management non co-operative (91-22-33137000 / 2135-661046)

 

LOCATIONS

 

Registered Office :

Silver Utopia, 3rd and 4th Floor, Cardinal Gracious Road, Chakala, Andheri (East), Mumbai - 400099, Maharashtra, India

Tel. No.:

91-22-33137000 / 2135-661046

Fax No.:

Not Available

E-Mail :

vijay.kamath@volkswagen.co.in

Website :

www.volkswagen.co.in

 

DIRECTORS

 

As on 26.09.2014

 

Name :

Thierry Jean Marie Lespiaucq

Designation :

Managing Director

Address :

3rd Floor, 7 On The Pali Hill, Pali Hill Road,, Bandra (West), Mumbai - 400050, Maharashtra, India

Date of Appointment :

12.02.2015

DIN No.:

07087597

 

 

Name :

Mr. Nalin Nirmal Jain

Designation :

Director

Address :

302, Suman, Play Groud Road, Vile Parle (East), Mumbai - 400057, Maharashtra, India

Date of Birth/Age :

10.02.1972

Date of Appointment :

30.09.2013

DIN No.:

06527476

 

 

KEY EXECUTIVES

 

Name :

Mr. Vijay Somnath Kamath

Designation :

Company Secretary

Address :

Room No 1, Dubash Bldg, Gokhale Road,, Dadar, Mumbai, 400028, Maharashtra, India

Date of Birth/Age :

04.07.1976

Date of Appointment :

01.07.2008

PAN No.:

AKSPK6665R

 

 

MAJOR SHAREHOLDERS

 

As on 26.09.2014

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Volkswagen Finance Luxemburg SA, Luxemburg

 

18419737

Volkswagen A.G., Germany

 

1

Total

 

18419738

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Volkswagen A.G., Germany

 

185804330

Total

 

185804330

 

As on 26.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

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

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is in the business of sales, after-sales and marketing of Volkswagen, Audi, Porsche and Lamborghini brand cars and related spare parts/ accessories.

 

 

Products :

Product Description

Item Code No. (ITC Code)

Motor Cars- Model Vento

87032391

 

 

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

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

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

252, Veer Sarvarkar Marg, Shivaji Park, Dadar (West), Mumbai 400028, Maharashtra, India

PAN No.:

AAEFP3641G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Volkswagen International Finance, N.V.

 

 

Ultimate Holding Company  :

Porsche Automobile Holding SE

 

 

Company which indirectly controls the entity through an intermediary :

  • Volkswagen AG, Germany
  • Global Automotive C.V

 

 

Fellow Subsidiary Companies :

  • Skoda Auto India Private Limited
  • Volkswagen Finance Private Limited
  • Audi AG
  • Audi Vertriebetreuungsgesellschaf
  • Skoda Auto A.S.
  • Audi Quattro GMBH
  • Volkswagen Of South Africa Pty Limited
  • Porsche Lizenz-Und Handelsges GMBH
  • Volkswagen Group United Kingdom Limited
  • Volkswagen Coaching GMBH
  • Volkswagen De Mexico, S.A. De C.V
  • Volkswagen India Private Limited
  • Group Volkswagen France SA
  • Volkswagen Logistics GMBH
  • Porsche Middle East and Africa FZE
  • Volkswagen Zubehor GMBH
  • Audi Akademie GMBH
  • Automobili Lamborghini S.P.A.
  • Volkswagen Procurement Services GMBH
  • Volkswagen Commercial Vehicles
  • Porsche AG
  • Volkswagen Group Japan
  • Lease Plan India Private Limited
  • Volkswagen Shanghai
  • Volkswagen International Finance NV
  • Volkswagen Group UK Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

18419738

Equity Shares

Rs.10/- each

Rs.184.197 Million

185804330

Preference Shares

Rs.10/- each

Rs.1858.043 Million

 

Total

 

Rs.2042.240 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

18419738

Equity Shares

Rs.10/- each

Rs.184.197 Million

185804330

Preference Shares

Rs.10/- each

Rs.1858.043 Million

 

Total

 

Rs.2042.240 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

2042.240

2042.240

2042.240

(b) Reserves & Surplus

1697.700

1402.990

771.130

(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)

3739.940

3445.230

2813.370

 

 

 

 

(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

0.000

0.000

(d) long-term provisions

1449.130

899.250

959.050

Total Non-current Liabilities (3)

1449.130

899.250

959.050

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5374.100

6480.790

5226.680

(b) Trade payables

6229.980

9666.010

6879.120

(c) Other current liabilities

1984.700

697.650

786.260

(d) Short-term provisions

935.090

822.530

454.830

Total Current Liabilities (4)

14523.870

17666.980

13346.890

 

 

 

 

TOTAL

19712.940

22011.460

17119.310

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1112.600

1128.660

663.240

(ii) Intangible Assets

181.200

167.370

35.490

(iii) Capital work-in-progress

40.320

291.930

84.250

(iv) Intangible assets under development

0.000

79.230

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

547.780

276.270

225.560

(d)  Long-term Loan and Advances

3425.330

2002.590

1522.740

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5307.230

3946.050

2531.280

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3660.030

3982.780

1399.950

(c) Trade receivables

3676.410

6215.100

8647.620

(d) Cash and cash equivalents

1483.810

502.880

34.590

(e) Short-term loans and advances

3090.210

3202.270

2913.190

(f) Other current assets

2495.250

4162.380

1592.680

Total Current Assets

14405.710

18065.410

14588.030

 

 

 

 

TOTAL

19712.940

22011.460

17119.310

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

87806.528

82374.024

 

Other Income

 

1029.944

885.239

 

TOTAL

80616.250

88836.472

83259.263

 

 

 

 

 

Less

EXPENSES

78886.720

87001.242

81950.503

 

 

 

 

 

Less

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

1729.530

1835.230

1308.760

 

 

 

 

 

Less

FINANCIAL EXPENSES

(Including Depreciation and Finance Expenses)

(Including Depreciation and Finance Expenses)

(Including Depreciation and Finance Expenses)

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1176.640

906.077

674.509

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

552.890

929.153

634.251

 

 

 

 

 

Less

TAX

258.190

297.302

41.874

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

294.700

631.851

592.377

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

15.99

34.30

32.15

 


 

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 flows from (used in) operations

2715.160

945.070

(3659.030)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

NA

0.72

0.72

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

2.15

2.09

1.59

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.89

4.35

3.77

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.27

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.44

1.88

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.99

1.02

1.09

 

 

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

2042.240

2042.240

2042.240

Reserves & Surplus

771.130

1402.990

1697.700

Net worth

2813.370

3445.230

3739.940

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

5226.680

6480.790

5374.100

Total borrowings

5226.680

6480.790

5374.100

Debt/Equity ratio

1.858

1.881

1.437

 

 

 

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)

Total Income

83259.263

88836.472

80616.250

 

 

6.699

(9.253)

 

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

83259.263

88836.472

80616.250

Profit

592.377

631.851

294.700

 

0.71%

0.71%

0.37%

 

 

 

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

No

5

Buyer visit details

----------------------

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

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

No

21

Banking facility details

No

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

No

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

 

Note:

 Registered address has been shifted from the 3, North Avenue, Level ¾, Maker Maxity, Bandra-Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India to the present address w.e.f. 14.02.2013.

 

 

GENERAL INFORMATION

 

Subject is a private limited company incorporated in India in March 2007. The Company is in the business of sales, after-sales and marketing of Volkswagen, Audi, Porsche and Lamborghini brand cars and related spare parts/ accessories throughout India.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Term loans from banks

3024.100

1540.790

Loans and advances from related parties

2350.000

4940.000

Total

5374.100

6480.790

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer Equipments
  • Other 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.63.75

UK Pound

1

Rs.98.75

Euro

1

Rs.69.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

9

PAID-UP CAPITAL

1~10

8

OPERATING SCALE

1~10

9

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

9

--PROFITABILITY 

1~10

8

--LIQUIDITY

1~10

8

--LEVERAGE

1~10

8

--RESERVES

1~10

8

--CREDIT LINES

1~10

8

--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

 

75

 

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.