MIRA INFORM REPORT

 

 

Report No. :

356493

Report Date :

24.12.2015

 

IDENTIFICATION DETAILS

 

Name :

HIND HIGH VACUUM COMPANY PRIVATE LIMITED (w.e.f. 17.11.2005)

 

 

Formerly Known As :

HINDHIVAC PRIVATE LIMITED

 

 

Registered Office :

Site No. 17, Phase – I, Peenya Industrial Area, Bangalore – 560058, Karnataka

Tel. No.:

91-80-41931000 / 1064 / 1018

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

26.03.2001

(Since Incorporated in 1965)

 

 

Com. Reg. No.:

08-028817

 

 

Capital Investment / Paid-up Capital :

Rs.25.836 Million

 

 

CIN No.:

[Company Identification No.]

U29120KA2001PTC028817

 

 

IEC No.:

0702007668

 

 

TIN No.:

29490054596

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRH00126A

 

 

PAN No.:

[Permanent Account No.]

AABCH1227L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of design, manufacture and marketing of vacuum systems and components and thin films coating. (Registered Activity)

 

 

No. of Employees :

618 (Approximately) [In Factory-298 ; In Branch-20 ; Contract-300]

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Hind High Vacuum Company Private Limited was incorporated in the year 2001 as a private limited company with registered office located at Bangalore.

 

The rating reflects promoter’s experience in the industries, established presence of the company in Domestic as well as International markets, established customers base and diversified products portfolio.

 

The rating further takes note on company’s comfortable financial profile characterized by healthy operation albite net loss from its operations during FY-15.

 

The rating is constrained on company’s risk related to volatility in input prices, working capital requirement, unfavourable gap between its trade receivable to its payables and declined networth position from its previous financial year.

 

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

 

In view of aforesaid, the company can be considered for business dealings with usual trade term 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

BRICKWORK

Rating

Long term bank facilities = BBB-

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

October, 2014

 

Rating Agency Name

BRICKWORK

Rating

Short term bank facilities = A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

October, 2014

 

 

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 :

S. B. Renuka

Designation :

Senior Manager – Finance

Contact No.:

91-80-41931018

Date :

22.12.2015

 

 

LOCATIONS

 

Registered Office / Factory :

Site No. 17, Phase – I, Peenya Industrial Area, Bangalore – 560058, Karnataka, India

Tel. No.:

91-80-41931000 / 1064 / 1018

Fax No.:

91-80-28394874

E-Mail :

www.kamath@hhv.in

renuka@hhv.in

Website :

www.hhv.in

Area :

61457 Sq. Ft. (Office)

176366 Sq. Ft. (Factory)

Location :

Owned

 

 

Branch Office :

No.31, 32, 33, 34 and 37, KIADB Industrial Area, Dabaspet 1st Phase, Nelagmangala, Bangalore – 562111, Karnataka, India

Tel. No.:

91-80-22633771

Fax No.:

91-80-22633800

E-Mail :

info@hhv.in

Area :

263652 Sq. Ft.

Location :

Owned

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Prasanth Sakhamuri

Designation :

Managing Director

Address :

No. 272, IV Cross, 2nd Block, RMV 2nd Stage, Bangalore - 560094, Karnataka, India

Date of Birth/Age :

10.04.1963

Qualification :

B.Sc., PGDRM, IRMA

Experience :

25 Years

Date of Appointment :

26.03.2001

Election Commission Identity Card No.:

KT/12/087/288295

DIN No.:

00542558

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U08031KA1987PTC008824

SAKHAMURI HOLDINGS PRIVATE LIMITED

Director

27/09/1989

27/09/1989

-

Strike off

NO

2

U29120KA2001PTC028817

HIND HIGH VACUUM COMPANY PRIVATE LIMITED

Managing director

26/03/2001

26/03/2001

-

Active

NO

3

U31902TN2007PLC102951

HHV SOLAR TECHNOLOGIES LIMITED

Director

12/01/2010

24/12/2007

31/07/2014

Active

NO

4

U29304KA2008PTC048095

HHV PUMPS PRIVATE LIMITED

Director

24/10/2008

24/10/2008

-

Active

NO

5

U29219KA2011PTC059707

Spire Solar Technologies Private Limited

Director

25/07/2011

25/07/2011

-

Active

NO

6

U29190KA2012PTC067387

HHV Center for Advanced Photovoltaic Technologies Private Limited

Director

26/12/2012

26/12/2012

-

Active

NO

 

 

Name :

Mr. Nagarjun Sakhamuri

Designation :

Managing Director

Address :

No.284, 4th Cross, 2nd Block, RMV 2nd Stage, Bangalore - 560094, Karnataka, India

Date of Birth/Age :

09.05.1957

Qualification :

B. S. Mechanical Engineering From United States of America

Experience :

25 Years

Date of Appointment :

01.08.2003

Election Commission Identity Card No.:

KT/12/087/288293

DIN No.:

00637421

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U08031KA1987PTC008824

SAKHAMURI HOLDINGS PRIVATE LIMITED

Director

27/09/1989

27/09/1989

-

Strike off

NO

2

U29120KA2001PTC028817

HIND HIGH VACUUM COMPANY PRIVATE LIMITED

Managing director

01/08/2003

01/08/2003

-

Active

NO

3

U31902TN2007PLC102951

HHV SOLAR TECHNOLOGIES LIMITED

Director

24/12/2007

24/12/2007

31/07/2014

Active

NO

4

U29304KA2008PTC048095

HHV PUMPS PRIVATE LIMITED

Director

24/10/2008

24/10/2008

-

Active

NO

5

U29190KA2012PTC067387

HHV Center for Advanced Photovoltaic Technologies Private Limited

Director

26/12/2012

26/12/2012

28/03/2014

Active

NO

 

 

Name :

Mr. Venkata Narasaiah Sakhamuri

Designation :

Director

Address :

No. 16, III Main Road, Jayamahal Extension, Bangalore - 560046, Karnataka, India

Date of Birth/Age :

14.10.1924

Qualification :

Graduate

Experience :

50 Years

Date of Appointment :

26.03.2001

Election Commission Identity Card No.:

KT/12/087/288291

DIN No.:

00836310

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U08031KA1987PTC008824

SAKHAMURI HOLDINGS PRIVATE LIMITED

Director

28/12/1987

28/12/1987

-

Strike off

NO

2

U29120KA2001PTC028817

HIND HIGH VACUUM COMPANY PRIVATE LIMITED

Director

26/03/2001

26/03/2001

-

Active

NO

3

U31902TN2007PLC102951

HHV SOLAR TECHNOLOGIES LIMITED

Director

12/01/2010

24/12/2007

21/01/2013

Active

NO

4

U29190KA2012PTC067387

HHV Center for Advanced Photovoltaic Technologies Private Limited

Additional director

16/02/2013

16/02/2013

28/03/2014

Active

NO

 

 

Name :

Mrs. Amaraneni Leelavathi

Designation :

Director

Address :

1914, Tynemoore Court, Smyrna, 30080, United States of America

Date of Appointment :

01.02.2014

DIN No.:

06798459

 

 

Name :

Mr. Balaji Srinivas

Designation :

Nominee Director

Address :

L31, Diamond District, Airport Road, Bangalore - 560008, Karnataka, India

Date of Appointment :

15.09.2006

DIN No.:

00854999

Other Directorship :

S. No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U29120KA2001PTC028817

HIND HIGH VACUUM COMPANY PRIVATE LIMITED

Nominee director

15/09/2006

15/09/2006

-

Active

NO

2

U65999KA2006PTC041272

JAY B INVESTMENTS PRIVATE LIMITED

Director

21/12/2006

21/12/2006

-

Active

NO

3

U31902TN2007PLC102951

HHV SOLAR TECHNOLOGIES LIMITED

Director

31/12/2007

31/12/2007

17/07/2008

Active

NO

 

 

KEY EXECUTIVES

 

Name :

S. B. Renuka

Designation :

Senior Manager – Finance

 

 


 

MAJOR SHAREHOLDERS

 

As on 31.03.2015

 

Names of Shareholders

 

No. of Shares

S. V. Narasaiah

 

519142

Nagarjun Sakhamuri

 

432495

Prasanth Sakhamuri

 

472026

S. Sarojini Devi

 

492581

A. Leelvavathi

 

457257

 

As on 30.09.2014

 

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

2.40

Directors or relatives of Directors

97.60

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of design, manufacture and marketing of vacuum systems and components and thin films coating. (Registered Activity)

 

 

Products :

  • Vacuum Systems and Pumps
  • Plain and Metallised Mineral Glasses
  • Glass Reflectors
  • Coated Mirrors
  • Electronics and Electrical Instruments
  • Interference, Customs Built Filters

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Coating Units
  • Diffusion Pumps
  • Twin Door Metallizing System
  • Furnaces
  • UV Reflectors

Countries :

  • United Kingdom
  • Poland
  • China
  • United States of America
  • Russia
  • Kuwait
  • England

 

 

Imports :

 

Products :

  • Rotary Pumps
  • Booster Pumps
  • Molybdenum
  • Graphite
  • Mineral Glass
  • Turbo Molecular Pump
  • Polyurethane Pads

Countries :

  • Germany
  • United Kingdom
  • Austria
  • Spain
  • New York

 

 

Terms :

 

Selling :

L/C and Credit (30 Days)

 

 

Purchasing :

L/C and Credit (30 / 60 Days)

 

PRODUCTION STATUS (31.03.2015)

 

Particulars

(Units in Nos.)

Installed Capacity

Actual Production

Vacuum Systems and Pumps

5150

2456

Plain and Metallised Mineral Glasses

3600000

4611142

Coated Mirrors

60000

10320

Interference, Customs Built Filters

12000

6318

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Sky Tech Infinite Platform Private Limited, Bangalore, Karnataka, India

Name of the Person :

Mr. Devikan (M. D.)

Contact No.:

91-9845129517

Since How Long Known :

18 Years

Experience :

Payment Behaviour

Market Goodwill

Overall

Good

Good

Good

Maximum Limit Dealt :

As per requirement

Remark :

Payment term are very good, management is also good on time they cleared their payments.

 

Reference :

Sidharth Steel Agencies, Bangalore, Karnataka, India

Name of the Person :

Mr. Mahendra Kumar (Proprietor)

Contact No.:

91-9980173477

Since How Long Known :

25 Years

Experience :

Payment Behaviour

Market Goodwill

Overall

Good

Good

Good

Maximum Limit Dealt :

As per requirement

Remark :

Subject company having satisfactory trade record in their transaction, payment terms are good. Business have good reputation in market.

  • Oerlikon Laybold GMBH
  • Edwards Limited
  • Plansee SE
  • Schunk Lberica
  • Schott Glass
  • Pefeiffer Vacuum GMBH
  • Univeral Photonics
  • Jindal Steelways Limited, Hyderabad, Telangana, India
  • Inductotherm India Private Limited

 

 

Customers :

95% Government Sector

Reference :

Edwards Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

  • Valeo Auto Lighting
  • MSH Engineering
  • Tareq, Kuwait
  • GEW Limited
  • HHV Limited, United Kingdom

 

 

No. of Employees :

618 (Approximately) [In Factory-298 ; In Branch-20 ; Contract-300]

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

SMCB, No.97, Railway Parallel Road, Kumara Park (West), Bangalore – 560020, Karnataka, India

Person Name (With Designation)

Mr. G. Jagadeesh (AGM)

Contact Number

91-9448993146

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)

Credit Limit = Rs.150.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Banker Name

HDFC Bank Limited

Branch Address

Municipal No.8/24, Richmond Road, Coprn Div 61, Bangalore – 560025, Karnataka, India

Credit Facilities Enjoyed (If any)

Credit Limit = Rs.150.000 Million

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Term Loans

 

 

From Banks

14.206

0.000

Finance lease obligation

0.668

0.000

Working Capital

20.000

0.000

SHORT TERM BORROWING

 

 

Loans repayable on demand

 

 

Cash credit facilities from banks

287.910

343.823

Total

322.784

343.823

 

Note:

 

Cash credit facilities availed from banks carry interest rate from 12.75% to 15.65% p.a. computed on a monthly basis on the actual amount utilised and are repayable on demand. These are secured by hypothecation of inventories of raw materials, work-in-progress, finished goods and stores and spares, receivables and other current and non-current assets, both present and future.

 

Auditors :

 

Name :

BSR and Company LLP

Chartered Accountants

Address :

Maruthi Info Tech Centre, 11-12/1, Inner Ring Road, Koramangala, Bangalore – 560071, Karnataka, India

Tel. No.:

91-80-39806000

Fax No.:

91-80-39806999

E-Mail :

vineetdhawan@bsraffiliates.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

  • HHV Limited, United Kingdom (HHV-UK)

Address: Unite 2, Stanley Business Centre, Kelvin Way, Crawley RH10 9SE, West Sussex United Kingdom

 

Line of Business : Trading Concern

 

  • HHV Center for Advanced Photovoltaic Technologies Private Limited (HHV CAPT)
  • HHV Solar Technology Private Limited (Till 28th July 2014)

 

 

Joint Venture :

HHV Pumps Private Limited (HHV – Pumps)

 

Address: Site No.17, Phase I, Peenya Industrial Area, Bangalore, Karnataka, India

 

Line of Business : Manufacturer of Rotary Vacuum Pumps

 

 

Investing party in respect of which the company is an associate :

  • Aureos India Trustee Private Limited
  • Aureos Offshore India Opportunities Fund LLC
  • Aureos South Asia Fund LLC

 

 

Enterprises in which KMP and relatives of KMP are interested :

  • Quantum Solutions Private Limited
  • HHV Pumps Private Limited
  • HHV Limited, United Kingdom

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

Rs.10/- each

Rs.40.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

2583642

Equity Shares

Rs.10/- each

Rs.25.836 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

25.836

25.836

25.836

(b) Reserves & Surplus

192.750

214.492

215.250

(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)

218.586

240.328

241.086

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

334.874

300.000

301.480

(b) Deferred tax liabilities (Net)

20.023

28.190

23.734

(c) Other long term liabilities

7.200

12.500

12.500

(d) long-term provisions

10.090

8.896

1.449

Total Non-current Liabilities (3)

372.187

349.586

339.163

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

303.467

359.441

346.463

(b) Trade payables

89.749

129.382

119.250

(c) Other current liabilities

48.924

73.079

217.155

(d) Short-term provisions

22.027

33.055

58.679

Total Current Liabilities (4)

464.167

594.957

741.547

 

 

 

 

TOTAL

1054.940

1184.871

1321.796

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

224.430

249.641

244.317

(ii) Intangible Assets

0.980

8.503

9.935

(iii) Capital work-in-progress

2.023

1.058

5.081

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

75.982

133.730

158.724

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

211.507

178.662

80.000

(e) Other Non-current assets

1.215

11.303

16.580

Total Non-Current Assets

516.137

582.897

514.637

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

1.244

1.008

0.993

(b) Inventories

163.015

203.640

302.552

(c) Trade receivables

183.863

170.205

253.454

(d) Cash and cash equivalents

24.501

39.646

24.575

(e) Short-term loans and advances

72.590

52.260

164.781

(f) Other current assets

93.590

135.215

60.804

Total Current Assets

538.803

601.974

807.159

 

 

 

 

TOTAL

1054.940

1184.871

1321.796

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

810.178

1066.796

 

 

Other Income

44.141

27.554

 

 

TOTAL

854.319

1094.350

1035.121

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

379.897

598.135

 

Purchases of Stock-in-Trade

0.695

1.411

 

 

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

23.009

39.035

 

 

Employees benefits expense

173.460

160.898

 

 

Exceptional Items

17.160

26.718

 

 

Other expenses

179.690

170.312

 

 

TOTAL

773.911

996.509

912.643

 

 

 

 

 

Less

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

80.408

97.841

122.478

 

 

 

 

 

Less

FINANCIAL EXPENSES

47.465

52.760

57.806

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

32.943

45.081

64.672

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

30.759

19.590

23.323

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.184

25.491

41.349

 

 

 

 

 

Less

TAX

7.243

21.599

19.130

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(5.059)

3.892

22.219

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

58.315

65.012

57.443

 

 

 

 

 

Add

Depreciation of earlier year

(16.682)

0.000

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

 0.000

5.938

10.000

 

Dividend

 0.000

3.975

3.975

 

Tax on Dividend

 0.000

0.676

0.675

 

Total

0.000

10.589

14.650

 

 

 

 

 

 

Balance Carried to the B/S

36.574

58.315

65.012

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

258.338

311.789

387.088

 

Technical Services

0.220

1.680

3.676

 

TOTAL EARNINGS

258.558

313.469

390.764

 

 

 

 

 

 

IMPORTS

 

 

 

 

Value of Imports on CIF basis

129.526

293.155

237.618

 

Travelling

1.885

3.669

3.429

 

Legal and Professional Charges

2.891

1.465

5.753

 

Subscription and Seminar

0.035

0.052

0.044

 

TOTAL IMPORTS

134.337

298.341

246.844

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

 

 

Basic

(1.96)

0.88

NA

 

Diluted

(1.74)

0.88

NA

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

8.552

1.481

12.725

Cash generated from operations

(36.536)

118.264

89.988

Net cash provided by operating activities

50.145

81.191

81.420

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT/Sales)

(%)

(0.62)

0.36

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

9.92

9.17

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.22

2.43

3.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.01

0.11

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.96

2.75

2.74

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.16

1.01

1.09

 

 

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

25.836

25.836

25.836

Reserves & Surplus

215.250

214.492

192.750

Net worth

241.086

240.328

218.586

 

 

 

 

long-term borrowings

301.480

300.000

334.874

Short term borrowings

346.463

359.441

303.467

Current Maturities of Long Term Debt

12.725

1.481

8.552

Total borrowings

660.668

660.922

646.893

Debt/Equity ratio

2.740

2.750

2.959

 

 


 

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

1035.121

1094.350

854.319

 

 

5.722

(21.934)

 

 

 

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

1035.121

1094.350

854.319

Profit

22.219

3.892

(5.059)

 

2.15%

0.36%

(0.59%)

 

 


 

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

Yes

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

Yes

18

Major suppliers

Yes

19

Major customers

Yes

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

COMPANY OVERVIEW

 

Subject was established in 1965 as a private limited company with its registered office at Bangalore. On 1 July 2001, the company spun-off its business activities relating to systems and pumps along with significant immovable properties and infrastructure facilities to Hindhivac Private Limited (‘HPL’). HPL was incorporated on 26 March 2001 for implementing the aforesaid proposal. However, for effective utilization of immovable properties and the infrastructure facilities, HHV was again merged with HPL on 1 April 2004. Subsequently, HPL changed its name as Hind High Vacuum Company Private Limited for which approval from Registrar of Companies has been received vide fresh Certificate of Incorporation date 4 July 2005.

 

The company is engaged in the business of design, manufacture and marketing of vacuum systems and components and thin films coating with its manufacturing units at Bangalore and sales offices spread across India.

 

 

REVIEW OF OPERATION

 

The turnover for the year 2014-15 decreased by 24% due to adverse market condition. The market situation has significantly improved with respect of order book status in the subsequent period. The earnings before interest, tax and depreciation in percentage has increased to 12.04% as against 11.67% of the previous year. The company closed the financial year with a loss of Rs.5.059 Million.

 

There is no material change in the financials from the closure of the financial year to the date of this report.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

3000000 (Previous year 3000000) 0% compulsory convertible debenture of Rs.100 each

300.000

300.000

SHORT TERM BORROWING

 

 

Loans from others

15.557

15.618

Total

315.557

315.618

 

 

INDEX OF CHARGES

 

S.  NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10566011

04/03/2015

645,000,000.00

STATE BANK OF INDIA

SPECIALISED MID-CORPORATE BRANCH, NO. 97, RAILWAY PARALLEL ROAD, KUMARAPARK, BANGALORE - 560020, KARNATAKA, INDIA

C51963973

2

10566014

04/03/2015

50,000,000.00

STATE BANK OF INDIA

SPECIALISED MID-CORPORATE BRANCH, NO. 97, RAILWAY PARALLEL ROAD, KUMARAPARK, BANGALORE - 560020, KARNATAKA, INDIA

C51965952

3

10568590

04/03/2015

30,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI - 400013, MAHARASHTRA, INDIA

C53249884

4

10164329

05/06/2014 *

730,000,000.00

STATE BANK OF INDIA

SPECIALISED MID-CORPORATE BRANCH, NO. 97, RAILWAY PARALLEL ROAD, KUMARAPARK (WEST), BANGALORE - 560020, KARNATAKA, INDIA

C09269325

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Equipment
  • Office Equipments
  • Furniture and Fixtures
  • 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.66.20

UK Pound

1

Rs.98.29

Euro

1

Rs.72.41

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KYP

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

---

--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

YES

--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.