MIRA INFORM REPORT

 

 

Report No. :

336636

Report Date :

14.08.2015

 

IDENTIFICATION DETAILS

 

Name :

BILL FORGE PRIVATE LIMITED

 

 

Registered Office :

No. 9-C, Hosur Road, Bommasandra-Industrial Area, Bangalore – 562158, Karnataka

Tel. No.:

91-80-27832325

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.12.1982

 

 

Com. Reg. No.:

08-005086

 

 

Capital Investment / Paid-up Capital :

Rs.10.737 Million

 

 

CIN No.:

[Company Identification No.]

U51392KA1982PTC005086

 

 

IEC No.:

0789009102

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRB03712C

 

 

PAN No.:

[Permanent Account No.]

AAACB8620J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of cold, warm, hot forged and machined components for the automotive and non-automotive sectors.

 

 

No. of Employees :

3000 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (61)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 3400000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track record.

 

Overall financial position of the company is decent.

 

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

 

The company can be considered normal for business dealing 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 – 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

ICRA

Rating

Term loans= A+

Rating Explanation

Have adequate degree of safety and carry low credit risk.

Date

June, 2015

 

 

Rating Agency Name

ICRA

Rating

Short term fund based limits= A1+

Rating Explanation

Have very strong degree of safety and carry lowest credit risk.

Date

June, 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. Mayige Gowda

Designation :

Finance Department

Contact No.:

91-80-27826991

Date :

13.08.2015

 

 

LOCATIONS

 

Registered Office/Factory 1 :

Unit No. 9-C, Hosur Road, Bommasandra-Industrial Area, Bangalore - 562158, Karnataka, India

Tel. No.:

91-80-27832325

Fax No.:

91-80-27832127

E-Mail :

contact@billforge.com

billforge@vsnl.com

Website :

www.billforge.com

Area :

2.5 Acres

Location :

Owned

 

 

Factory 2 :

98-L, Kiadb Industrial Area, Phase II, Jigani, Bangalore - 562106, Karnataka, India

Tel. No.:

91-80-27826993/ 27826991

Fax No.:

91-80-27826943

Area :

2.9 Acres

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Anil Haridass

Designation :

Managing Director

Address :

Vishranti Farm, Doddakalasandra, Kanakapura Main Road, Bangalore - 560062, Karnataka, India

Date of Birth/Age :

02.04.1958

Date of Appointment :

23.12.1982

DIN No.:

00266080

 

 

Name :

Mr. Sunil Haridass

Designation :

Director

Address :

205, Tea Estate Compound, Race Course, Coimbatore - 641018, Tamilnadu, India

Date of Birth/Age :

06.06.1952

Date of Appointment :

01.04.2000

DIN No.:

00266235

 

 

Name :

Mr. Ravindra Krishnaswamy Iyengar

Designation :

Director

Address :

104, 3rd Main Road, II Avenue Teachers Colony, Koramangala, Bangalore - 560034, Karnataka, India

Date of Birth/Age :

02.07.1961

Date of Appointment :

29.09.2006

DIN No.:

00267069

 

 

Name :

Mr. Hari Krishnan

Designation :

Director

Address :

1101, Mantri Elite, Bannerghatta Road, Bangalore - 560076, Karnataka, India

Date of Birth/Age :

06.09.1966

Date of Appointment :

29.09.2007

DIN No.:

01566551

 

 

KEY EXECUTIVES

 

Name :

Mr. Mayige Gowda

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

 

SHAREHOLDERS DETAILS FILE ATTACHED

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

 

Percentage

Bodies corporate

1.00

Directors or relatives of Directors

83.00

Other top fifty shareholders

16.00

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of cold, warm, hot forged and machined components for the automotive and non-automotive sectors.

 

 

Products :

  • Machined Components
  • Automotive Sectors
  • Non-Automotive Sectors

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Cheque

 

 

Purchasing :

Cash, Cheque

 

 

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 :

3000 (Approximately)

 

 

Bankers :

Banker Name :

Corporation Bank

Branch :

Industrial Finance Branch, No.1, Queen's Road, Bangalore - 560001, Karnataka, India

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

 

·         State Bank of India, Specialised Commercial Branch, Krishi Bhavan, Hudson Circle, Bangalore – 560001, Karnataka, India

 

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Rupee term loans from banks

453.737

704.190

Term loans from others

201.045

70.000

 

 

 

Short Term Borrowings

 

 

Working capital loans from banks

830.101

850.805

 

 

 

Total

1484.883

1624.995

 

 

Auditors :

 

Name :

Abraham, Mathews and Master

Chartered Accountants

Address :

11/1, Nandidurga Road, Bangalore - 560046, Karnataka, India

PAN No.:

ABVPN0614N

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Company / other entities in which a Director is a Partner / Director :

·         Uni Drivelines Private Limited

·         Universal Heat Exchangers

·         Madras Radiators and Pressings Limited

·         Manju Electrical Industries Limited

·         Deccan Radiators and Pressings Private Limited

·         Universal Brakes Private Limited

·         Bill Forge Employees Stock Option Plan Trust

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

1073678

Equity Shares

Rs.10/- each

Rs.10.737 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

10.737

10.737

10.737

(b) Reserves & Surplus

1173.784

1076.067

914.088

(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)

1184.521

1086.804

924.825

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

654.782

774.738

868.859

(b) Deferred tax liabilities (Net)

115.761

119.627

119.999

(c) Other long term liabilities

26.457

6.326

7.622

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

797.000

900.691

996.480

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

830.101

850.805

842.767

(b) Trade payables

528.763

279.070

367.300

(c) Other current liabilities

356.826

347.697

298.161

(d) Short-term provisions

63.374

33.816

20.651

Total Current Liabilities (4)

1779.064

1511.388

1528.879

 

 

 

 

TOTAL

3760.585

3498.883

3450.184

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1522.009

1543.174

1567.155

(ii) Intangible Assets

17.972

22.515

15.362

(iii) Capital work-in-progress

0.438

7.537

94.177

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.051

0.051

0.051

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

180.357

176.424

48.574

(e) Other Non-current assets

0.000

0.809

3.163

Total Non-Current Assets

1720.827

1750.510

1728.482

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

996.022

828.029

778.888

(c) Trade receivables

926.795

803.588

781.598

(d) Cash and cash equivalents

43.061

36.807

91.849

(e) Short-term loans and advances

73.880

79.949

69.367

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

2039.758

1748.373

1721.702

 

 

 

 

TOTAL

3760.585

3498.883

3450.184

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

SALES AND GROSS INCOME

3939.926

3639.989

3562.203

 

 

 

 

 

Less

TOTAL EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

562.713

474.244

416.190

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

230.650

212.119

189.937

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

332.063

262.125

226.253

 

 

 

 

 

Less

TAX                                                                 

76.442

75.023

43.416

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

255.621

187.102

182.837

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

571.458

429.479

277.620

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

30.000

20.000

18.500

 

 

Proposed Dividends (Incl. Dividend Tax)

50.246

25.123

12.478

 

BALANCE CARRIED TO THE B/S

746.833

571.458

429.479

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

238.08

174.26

170.29

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

4590.000

 

 

Expected Sales (2015-2016): Rs.5200.000 Million

 

The above information has been parted by Mr. Mayige

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

264.461

268.822

230.957

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

410.710

211.680

756.725

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

8.83

7.51

6.74

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.24

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.48

1.74

2.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.16

1.13

 


 

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

10.737

10.737

10.737

Reserves & Surplus

914.088

1076.067

1173.784

Net worth

924.825

1086.804

1184.521

 

 

 

 

long-term borrowings

868.859

774.738

654.782

Short term borrowings

842.767

850.805

830.101

Current Maturities of Long term debt

230.957

268.822

264.461

Total borrowings

1942.583

1894.365

1749.344

Debt/Equity ratio

2.100

1.743

1.477

 

 

 

 

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 and Gross Income

3562.203

3639.989

3939.926

 

 

2.184

8.240

 

 

 

 

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 and Gross Income

3562.203

3639.989

3939.926

Profit

182.837

187.102

255.621

 

5.13%

5.14%

6.49%

 

 

 

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)

Mo

16

No. of employees

Yes

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 four 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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans and advances from related parties

0.000

0.548

 

 

 

Total

0.000

0.548

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10412042

05/05/2015 *

425,000,000.00

Bajaj Finance Limited

Akurdi Pune-Road, Akurdi, Pune, Maharashtra - 411035, India

C54752324

2

10165424

12/06/2013 *

1,372,500,000.00

State Bank of India

Commercial Branch, Krishi Bhavan, Hudson Circle,,
Bangalore, Karnataka - 560004, India

B80399207

3

80003114

18/08/2014 *

1,303,400,000.00

Corporation Bank

Corporate Banking Branch, Rallaram Bldg., No.30,
Mission Road, Bangalore, Karnataka - 560027, India

C19580299

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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.64.92

UK Pound

1

Rs.101.44

Euro

1

Rs.72.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

 

61

 

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.