MIRA INFORM REPORT

 

 

Report No. :

337823

Report Date :

22.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ELLIOT EBARA TURBOMACHINERY INDIA PRIVATE LIMITED

 

 

Registered Office :

G-05, Ground Floor,  Prestige Meridian 1, 29 M.G Road, Bangalore – 560001, Karnataka

Tel. No.:

91-80-30625001

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.08.2009

 

 

Com. Reg. No.:

08-050649

 

 

Capital Investment / Paid-up Capital :

Rs. 0.978 Million

 

 

CIN No.:

[Company Identification No.]

U74900KA2009FTC050649

 

 

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 :

The Company operates in two business group viz., industrial products and Global Service. The Industrial Products group of the company provides support service which includes co –ordination and management of licensing agreement of the parent company as well as the other group companies in India and elsewhere. The Global services group of the company provides customer with aftermarket support which includes field service, design engineering, fabrication, project management, re-engineering, shop repair and parts replacement. The company also provides sales agency services to group affiliates for aftermarket support.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 699000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is step down subsidiary of EBARA CORPORATION, JAPAN. It was incorporated on 17th August 2009 having satisfactory track record.

 

The company has reported declined in its total income as well as profit margin during the year under review.

 

The rating on company gain strength on healthy financial risk profile, decent net worth base marked by zero debt balance sheet profile. Rating further take into account on strong financial and managerial support it receives from its ultimate holding company.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

In view of strong backing from holding company, the company can be considered for business dealings at its 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

 

 Not AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Sadanand Bhavanishankar

Designation :

Director

Contact No.:

91-80-30625001

Date :

21.08.2015

 

 

LOCATIONS

 

Registered Office :

G-05, Ground Floor,  Prestige Meridian 1, 29 M.G Road, Bangalore – 560001, Karnataka, India

Tel. No.:

91-80-30625001

Fax No.:

Not Available

E-Mail :

sbhavani@elliott-turbo.com

 

 

DIRECTORS

 

AS ON 22.09.2014

 

Name :

Mr. Sadanand Bhavanishankar

Designation :

Director

Address :

620, 6th, B Main, JP Nagar Phase III Bangalore - 560078, Karnataka, India

Date of Birth/Age :

15.04.1962

Date of Appointment :

02.05.2011

DIN No.:

02708878

 

 

Name :

Mr. Joseph Valentino Medina

Designation :

Director

Address :

3, Anthony Road, No. 03-05, Singapore - 229953, United States Of America

Date of Birth/Age :

30.08.1953

Date of Appointment :

22.09.2014

DIN No.:

06891295

 

 

Name :

Mr. Mamoru Kura

Designation :

Director

Address :

2-17-7-506, Kamata, Ota-Ku, Tokyo -1440052, Japan

Date of Birth/Age :

17.08.1960

Date of Appointment :

22.09.2014

DIN No.:

06891298

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 22.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Elliott Company

500

0.51

Elliott Ebara Turbomachinery corporation, Japan

97299

99.49

 

 

 

Total

 

97799

100.00

 

 

 

AS ON 22.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company operates in two business group viz., industrial products and Global Service. The Industrial Products group of the company provides support service which includes co –ordination and management of licensing agreement of the parent company as well as the other group companies in India and elsewhere. The Global services group of the company provides customer with aftermarket support which includes field service, design engineering, fabrication, project management, re-engineering, shop repair and parts replacement. The company also provides sales agency services to group affiliates for aftermarket support.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged 

Name of the Person (Designation):

Not Divulged 

Contact Number:

Not Divulged 

Since how long known:

Not Divulged 

Maximum limit dealt:

Not Divulged 

Experience:

Not Divulged 

Remark

Not Divulged 

 

 

Customers :

Reference:

Not Divulged 

Name of the Person (Designation):

Not Divulged 

Contact Number:

Not Divulged 

Since how long known:

Not Divulged 

Maximum limit dealt:

Not Divulged 

Experience:

Not Divulged 

Remark

Not Divulged 

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

Bank Name:

Not Divulged 

Branch:

Not Divulged 

Person Name (with Designation):

Not Divulged 

Contact Number:

Not Divulged 

Name of Account Holder:

Not Divulged 

Account Number:

Not Divulged 

Account Since (Date/ Year of A/c Opening):

Not Divulged 

Average Balance Maintained (Optional):

Not Divulged 

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

Not Divulged 

Account Operation:

Not Divulged 

Remarks:

Not Divulged 

 

Auditors :

 

Name :

S V Ghatalia and Associates

Chartered Accountants

Address :

UB City, Canberra Block, 12th and 13th Floor, Vittal Malya Road, Bengaluru – 560001, Karnataka, India

Income-tax PAN of auditor or auditor's firm :

ACHFS9181P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

Elliott Ebara Turbomachinery Corporation, Japan

 

 

Ultimate Holding Company :

Ebara Corporation, Japan

 

 

Fellow Subsidiary :

·         Elliott Ebara Singapore Pte Limited, Singapore

·         Elliott Turbomachinery SA, Switzerland

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

650,000

Equity Shares

Rs. 10/- each

Rs. 6.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

97,799

Equity Shares

Rs. 10/- each

Rs. 0.978 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.12.2011

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.978

0.978

0.705

(b) Reserves & Surplus

243.640

225.318

6.274

(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)

244.618

226.296

6.979

 

 

 

 

(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

3.257

2.612

0.000

Total Non-current Liabilities (3)

3.257

2.612

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

40.137

26.311

16.939

(c) Other current liabilities

9.097

2.323

14.067

(d) Short-term provisions

13.442

12.365

 

Total Current Liabilities (4)

62.676

40.999

31.006

 

 

 

 

TOTAL

310.551

269.907

37.985

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.987

1.967

1.014

(ii) Intangible Assets

0.206

0.239

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

8.523

3.626

0.343

(d)  Long-term Loan and Advances

52.717

5.048

2.073

(e) Other Non-current assets

0.000

0.000

0.165

Total Non-Current Assets

64.433

10.880

3.595

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

40.604

26.531

15.387

(d) Cash and cash equivalents

149.332

211.947

15.115

(e) Short-term loans and advances

5.210

1.470

0.000 

(f) Other current assets

50.972

19.079

3.888

Total Current Assets

246.118

259.027

34.390

 

 

 

 

TOTAL

310.551

269.907

37.985

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.12.2011

 

 

SALES

 

 

 

 

 

Income

144.388

296.335

 

 

 

Other Income

17.680

4.457

 

 

 

TOTAL                                     (A)

162.068

300.792

44.193

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

130.978

199.594

41.662

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

31.090

101.198

2.531

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.349

0.844

0.475

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

29.741

100.354

2.056

 

 

 

 

 

Less

TAX                                                                 

11.420

33.829

0.928

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

18.321

66.525

1.128

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Sale of Service

51.115

39.534

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Purchase of trader Goods

15.578

62.983

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

187.33

677.43

16.00

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.12.2011

 

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.12.2011

 

Net Profit Margin

(PAT / Sales)

(%)

12.69

22.45

2.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.85

37.69

5.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.12

0.44

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.93

6.32

1.11

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.705

0.978

0.978

Reserves & Surplus

6.274

225.318

243.640

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

6.979

226.296

244.618

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

44.193

300.792

162.068

 

 

580.633

-46.120

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

44.193

300.792

162.068

Profit

1.128

66.525

18.321

 

2.55%

22.12%

11.30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

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

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

No

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from Unit 505-506, Prestige Meridian – I, 29, Mg. G. Road, Bangalore – 560001, Karnataka, India to the present address w.e.f. 01.012.2012

 

 

CORPORATE INFORMATION

 

The Company was incorporated on August 17, 2009 under the companies Act, 1956. The Company operates in two business group viz., industrial products and Global Service. The Industrial Products group of the company provides support service which includes co –ordination and management of licensing agreement of the parent company as well as the other group companies in India and elsewhere. The Global services group of the company provides customer with aftermarket support which includes field service, design engineering, fabrication, project management, re-engineering, shop repair and parts replacement. The company also provides sales agency services to group affiliates for aftermarket support.

 

 

FIXED ASSETS:

 

Tangible Assets

·         Leasehold Improvements

·         Plant and Machinery

·         Furniture and fixtures

·         Office Equipment’s

·         Computer

 

Intangible Assets

·         Software’s

 

 

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.65.83

UK Pound

1

Rs.103.39

Euro

1

Rs.74.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

42

 

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.