|
Report No. : |
355904 |
|
Report Date : |
22.12.2015 |
IDENTIFICATION DETAILS
|
Name : |
KOTKAR ENERGY DYNAMICS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gat No. 627/5 and 6, Near Gabriel India, Pune Nashik Highway, Kuruli,
Chakan, Taluka Khed, Pune – 410501, Maharashtra |
|
Mob. No.: |
91-9822012465 (Mr. Atul) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of Incorporation
: |
11.10.1993 |
|
|
|
|
Com. Reg. No.: |
11-074423 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 11.997 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51909MH1993PTC074423 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEK01147G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCK1787G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and exporter of lifts and other engineering goods such as telecom support equipment, automotive service equipment and also provides after sales service and other related consultancy services as well. [Registered activity and also confirmed by management] |
|
|
|
|
No. of Employees
: |
65 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 68000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 1993. It is
engaged in manufacturing and exporting of telecom support equipment,
automotive service equipment, engineering equipments. For the financial year ended 2015, the company has healthy scale of
operations marked by steady growth in sales turnover along with profitability
margin of 3.6%. The company has satisfactory financial base along with favourable gap
between trade payables and receivables. However, it has high debt levels. Trade relations are fair. Business is active. Payments are slow but
correct. In view of long business track, 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.
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
31-03-2015.
INFORMATION PARTED BY
|
Name : |
Mrs. Archana A. Kotkar |
|
Designation : |
Director |
|
Contact No.: |
91-8046065486 |
|
Date : |
18.12.2015 |
LOCATIONS
|
Registered Office/ Factory 1 : |
Gat No. 627/5 and 6, Near Gabriel India, Pune Nashik Highway, Kuruli, Chakan,
Taluka Khed, Pune – 410501, Maharashtra, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9822012465 (Mr. Atul) 91-8046065486 (Mrs. Archana) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 : |
Gat No. 265, Village Kharabwadi, Off Chakan – Talegaon Road, Chakan, Taluka Khed, Pune – 410501, Maharashtra, India |
|
|
|
|
City Office : |
Rhuday Niwas Kotkar Lane, Off Bhau Patil Marg,40/B Aundh Road, Pune – 411020, Maharashtra, India |
|
Tel. No.: |
91-20-25815315 / 25816277 |
DIRECTORS
AS ON 31.03.2015
|
Name : |
Mrs. Archana Atul Kotkar |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
Rhuday Niwas Kotkar Lane, Off Bhau Patil Marg 37/B Aundh Road, Pune - 411020, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
02.07.1965 |
||||||||||||||||
|
Date of Appointment : |
30.09.2013 |
||||||||||||||||
|
DIN No.: |
06437078 |
||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Mr. Atul Surendra Kotkar |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
Rhudayaniwas Bhau Patil Road, Khadki, Pune - 411020, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
30.03.1958 |
||||||||||||||||
|
Date of Appointment : |
25.11.2012 |
||||||||||||||||
|
DIN No.: |
00129319 |
||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||
|
|
|
||||||||||||||||
|
Name : |
Ms. Smita Vilas Deshpande |
||||||||||||||||
|
Designation : |
Director |
||||||||||||||||
|
Address : |
Pramila 71 Aranyeshwar, Walvekarnagar, Pune - 411009, Maharashtra, India |
||||||||||||||||
|
Date of Birth/Age : |
01.11.1956 |
||||||||||||||||
|
Date of Appointment : |
30.09.2014 |
||||||||||||||||
|
DIN No.: |
00129411 |
||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2015
|
Names of Shareholders |
|
No. of Shares |
|
Atul S. Kotkar |
|
379163 |
|
Smita V. Deshpande |
|
113370 |
|
Atul S. Kotkar Jointly with Archana A. Kotkar |
|
119300 |
|
Dinkar V. Chitte Jointly with Atul S. Kotkar |
|
1 |
|
Atul S. Kotkar Jointly with Devdatta V. Gaikwad |
|
1 |
|
Smita V. Deshpande Jointly with Anita Gaikwad |
|
1 |
|
Vijay Balkrishna Pusalkar |
|
587842 |
|
|
|
|
|
Total |
|
1199678 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
51.00 |
|
Other top fifty shareholders |
49.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and exporter of lifts and other engineering goods such as telecom support equipment, automotive service equipment and also provides after sales service and other related consultancy services as well. [Registered activity and also confirmed by management] |
|
|
|
|
Products : |
|
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
|
|
Products : |
|
|
Countries : |
Iran |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
L/C, Cheque, Credit (30 Days) |
|
|
|
|
Purchasing : |
L/C, Cheque, Credit (30 Days) |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
Retailers, End Users, OEM’s
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
65 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Kamlesh Jain and Associates Chartered Accountants |
|
Address : |
209, PJ Chambers Pimpri Chowk, Pune-Mumbai Highway, Pune – 411018,
Maharashtra, India |
|
Mobile No.: |
91-9921027100 |
|
E-Mail : |
|
|
Website : |
|
|
PAN No.: |
AGYPJ4270F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
AS ON 30.09.2015
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,250,000 |
Equity Shares |
Rs.10/- each |
Rs. 12.500 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,199,678 |
Equity Shares |
Rs.10/- each |
Rs. 11.997 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
11.997 |
11.997 |
5.074 |
|
(b) Reserves & Surplus |
11.662 |
(4.663) |
(11.002) |
|
(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) |
23.659 |
7.334 |
(5.928) |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3.235 |
3.235 |
6.554 |
|
(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 |
0.407 |
0.375 |
0.292 |
|
Total Non-current Liabilities
(3) |
3.642 |
3.610 |
6.846 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
59.335 |
38.500 |
0.000 |
|
(b) Trade
payables |
67.006 |
27.389 |
5.017 |
|
(c) Other
current liabilities |
72.188 |
29.132 |
3.629 |
|
(d) Short-term
provisions |
8.541 |
2.292 |
2.520 |
|
Total Current
Liabilities (4) |
207.070 |
97.313 |
11.166 |
|
|
|
|
|
|
TOTAL |
234.371 |
108.257 |
12.084 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
9.693 |
3.786 |
0.342 |
|
(ii)
Intangible Assets |
0.319 |
0.111 |
0.007 |
|
(iii)
Capital work-in-progress |
0.148 |
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) |
0.542 |
0.596 |
3.074 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
10.702 |
4.493 |
3.423 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.005 |
0.005 |
0.000 |
|
(b)
Inventories |
38.191 |
15.595 |
1.205 |
|
(c) Trade
receivables |
115.959 |
69.713 |
4.078 |
|
(d) Cash
and cash equivalents |
28.310 |
3.259 |
0.364 |
|
(e)
Short-term loans and advances |
41.204 |
15.192 |
3.014 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
223.669 |
103.764 |
8.661 |
|
|
|
|
|
|
TOTAL |
234.371 |
108.257 |
12.084 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
403.942 |
198.180 |
|
|
|
|
Other Income |
1.246 |
0.776 |
|
|
|
|
TOTAL (A) |
405.188 |
198.956 |
29.490 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
330.052 |
175.611 |
|
|
|
|
Purchase of Stock-in-trade |
6.114 |
0.000 |
|
|
|
|
(Increase)/ Decrease in inventories of finished goods,
work-in-progress and traded goods |
(1.701) |
(6.842) |
|
|
|
|
Employee Benefits Expenses |
15.180 |
7.641 |
|
|
|
|
Other Expenses |
24.212 |
9.577 |
|
|
|
|
TOTAL (B) |
373.857 |
185.987 |
21.195 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
31.331 |
12.969 |
8.295 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
6.194 |
2.919 |
0.093 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
25.137 |
10.050 |
8.202 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION (F) |
2.779 |
1.192 |
0.048 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
22.358 |
8.858 |
8.154 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
6.033 |
2.519 |
(2.201) |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
16.325 |
6.339 |
10.355 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
13.61 |
5.28 |
NA |
|
Expected Sales (2015-2016): Rs.1000.000 Million (Due to more orders)
The above information has been parted by Mrs. Archana A. Kotkar
(Director)
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
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 |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin PAT / Sales |
(%) |
4.04 |
3.20 |
NA |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
7.76 |
6.54 |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
9.57 |
8.23 |
90.50 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.95 |
1.21 |
(1.38) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
2.64 |
5.69 |
(1.11) |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.08 |
1.07 |
0.78 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Share Capital |
5.074 |
11.997 |
11.997 |
|
Reserves & Surplus |
(11.002) |
(4.663) |
11.662 |
|
Net
worth |
(5.928) |
7.334 |
23.659 |
|
|
|
|
|
|
long-term borrowings |
6.554 |
3.235 |
3.235 |
|
Short term borrowings |
0.000 |
38.500 |
59.335 |
|
Total
borrowings |
6.554 |
41.735 |
62.570 |
|
Debt/Equity
ratio |
(1.106) |
5.691 |
2.645 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Total Income |
29.490 |
198.956 |
405.188 |
|
|
|
574.656 |
103.657 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Total Income |
29.490 |
198.956 |
405.188 |
|
Profit |
10.355 |
6.339 |
16.325 |
|
|
35.11% |
3.19% |
4.03% |

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) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
No |
|
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% |
Yes |
|
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 |
No |
|
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 |
NOTE: Registered office address of the company has
been shifted from S No 144, Wakikhurd Nashik Road, Chakan, Pune – 410501,
Maharashtra, India to the present address w.e.f. 01.06.2013
COMPANY OVERVIEW:-
Subject is incorporated on 11th October, 1993. The company is in business of manufacturing of lifts and other engineering goods. The company provides after sales service and other related consultancy services as well.
THE STATE OF COMPANY’S AFFAIRS:
Revenues from operation for the current year 2014-15 is Rs. 403.942 million as compared to Rs. 198.180 million in the previous year 2013-14 showing a rise of 103.83%. PBT for the current year is Rs. 22.358 million as compared to 8.858 million in the previous year showing a rise of 152.40%. PAT for the current year is Rs.16.675 million as compared to Rs. 6.339 million in the previous year showing a rise of 163.04%.
FUTURE PROSPECTS:
The Company has made a steady progress and certain new products are being developed. The response for the new products are encouraging. Final orders are under negotiation with the customers. The new products shall add to an additional revenue of 25% in coming years.
UNSECURED LOANS:
|
Particulars |
31.03.2015 Rs.
In Million |
31.03.2014 Rs.
In Million |
|
Long Term Borrowings |
|
|
|
From friends and relatives of directors |
|
|
|
Mr. Vijay
Pusalkar |
3.235 |
3.235 |
|
|
|
|
|
Total |
3.235 |
3.235 |
INDEX OF CHARGE: NO CHARGES EXIST FOR COMPANY
FIXED ASSETS:
·
Land
·
Buildings and Shed
·
Computers
·
Office Equipments
·
Plant and Machinery
·
Tools and Dies
·
Furniture and Fixtures
·
Vehicles
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources including
but not limited to: The Courts,
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.66.32 |
|
|
1 |
Rs.98.99 |
|
Euro |
1 |
Rs.72.13 |
INFORMATION DETAILS
|
Information Gathered
by : |
SVA |
|
|
|
|
Analysis Done by
: |
TRI |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER
|
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
43 |
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.