MIRA INFORM REPORT

 

 

Report No. :

355923

Report Date :

25.12.2015

 

IDENTIFICATION DETAILS

 

Name :

DHV FITTING PRIVATE LIMITED

 

 

Registered Office :

431, Sanghrajka House, Room No.11, 2nd Floor, Dr. D. B. Marg, Opera House, Mumbai – 400004, Maharashtra

Tel. No.:

91-22-66370005 / 06 / 08 / 09

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

31.03.2010

 

 

Com. Reg. No.:

11-201495

 

 

Capital Investment / Paid-up Capital :

Rs.0.310 Million

 

 

CIN No.:

[Company Identification No.]

U27100MH2010PTC201495

 

 

IEC No.:

0310059631

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD17970B

 

 

PAN No.:

[Permanent Account No.]

AADCD3934C 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing and trading of Metal such as S.S. and C.S. Fittings and Flanges. (Registered Activity)

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 20000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively new company incorporated in the year 2010. It is having moderate track.

 

Rating takes into consideration moderate financial risk profile of the company marked by highly leveraged capital structure along with minimal networth base and decreasing cash level of the company in FY2015.

 

Although, the company has reported increase in its sales turnover along with net profit, the profit margin was reported to be low in the year under consideration.

 

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

 

In view of high external borrowings, the company can be considered for business dealings with some caution.

 

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.

 

LOCATIONS

 

Registered Office :

431, Sanghrajka House, Room No.11, 2nd Floor, Dr. D. B. Marg, Opera House, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-22-66370005 / 06 / 08 / 09 / 22001652

Fax No.:

91-22-23825128 / 22001747

E-Mail :

vcs@dhvstainless.com

cas@dhvstainless.com 

hcs@dhvstainless.com

dcs@dhvstainless.com

caanandjain88@gmail.com

Website :

www.dhvfitting.com

 

 

Factory :

Plot No.A-2/265, GIDC, Umbergaon, Valsad - 396171, Gujarat, India

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Dhirendra Champalal Shah

Designation :

Director

Address :

16/29, 8th  Floor, Navjivan Society, Lamington Road, Mumbai - 400008, Maharashtra, India

Date of Birth/Age :

13.02.1980

Date of Appointment :

31.03.2010

DIN No.:

02908977

 

 

Name :

Mr. Vikram Champalal Shah

Designation :

Director

Address :

1/28, 9th Floor Navjivan Society, Lamington Road, Mumbai - 400008, Maharashtra, India

Date of Birth/Age :

22.10.1986

Date of Appointment :

31.03.2010

DIN No.:

02909000

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2015

 

Names of Shareholders

 

No. of Shares

Dhirendra Champalal Shah

 

10570

Vikram Champalal Shah

 

10570

Hemant Champalal Shah

 

1860

Champalal Achalaji Shah

 

8000

Total

 

31000

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing and trading of Metal such as S.S. and C.S. Fittings and Flanges. (Registered Activity)

 

 

Products :

Product Description

Item Code No. (ITC Code)

Ntube or Pipe Fittings (for example, couplings, elbow sleeves) of iron or steel

7307

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 


 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Bank of Baroda

Branch Address

Solumba Branch, Umbergaon Railway St, GIDC Road, Solsumba, Umbergaon - 396165, Gujarat, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

SHORT TERM BORROWING

 

 

Bank of Baroda Term loan (To be Liquidation in FY 2014-15)

0.000

1.027

Bank Cash Credit

15.050

14.978

Total

15.050

16.005

 

Note:

 

Cash credit from bank (secured) to meet working capital requirement of the company and term loan (repayable in 60 monthly instalments of Rs.0.117 Million from November 2013) for machinery, construction of Factory building, electrical fitting and to purchase office equipment and air conditioners etc. from Bank of Baroda carrying interest rate of base rate + 3.5% and is primarily secured by hypothecation of entire Raw Material, Stock in Process, Stores and Spares, Packing Material, Finished Goods, Plant and Machinery, Furniture and Fixtures and Book Debt of company both present and future of the company and collateral security of lease Hold Industrial Land and Building (situated at Plot No.:A2/265, Situated on N.A. Land bearing S. No. 165/9, 166/9 Near Gol Canteen, Near Micro Filt Industry, GIDC Umbergaon 53, District Valasad) and by personal guarantee of two directors.

 

Auditors :

 

Name :

Anand Jain and Associates

Chartered Accountants

Address :

46 Mulji Jetha Building 2nd Floor, 187 Princess Street, Mumbai – 400002, Maharashtra, India

Tel. No.:

91-22-22001747

Fax No.:

91-22-22001652

Membership No.:

105666W

E-Mail :

caanandjain88@gmail.com

PAN No.:

AAAFL8838P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/ Enterprises over which directors and / or their relatives has significant influence :

  • Jaypee Steel
  • DHV Stainless
  • Jaypee Fittings

 

 

CAPITAL STRUCTURE

 

As on 30.09.2015

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

31000

Equity Shares

Rs.10/- each

Rs.0.310 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

0.310

0.310

0.310

(b) Reserves & Surplus

6.820

5.291

4.110

(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)

7.130

5.601

4.420

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

33.042

35.791

32.305

(b) Deferred tax liabilities (Net)

0.001

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

33.043

35.791

32.305

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

15.050

22.296

22.284

(b) Trade payables

68.869

48.385

45.076

(c) Other current liabilities

8.622

3.739

4.711

(d) Short-term provisions

0.154

0.001

0.000

Total Current Liabilities (4)

92.695

74.421

72.071

 

 

 

 

TOTAL

132.868

115.813

108.796

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.506

17.640

17.458

(ii) Intangible Assets

0.270

0.000

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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.181

0.482

0.423

(e) Other Non-current assets

0.000

0.000

0.005

Total Non-Current Assets

21.957

18.122

17.886

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.744

19.181

21.605

(c) Trade receivables

68.239

67.740

55.671

(d) Cash and cash equivalents

0.060

0.712

1.250

(e) Short-term loans and advances

0.288

1.876

5.782

(f) Other current assets

12.580

8.182

6.602

Total Current Assets

110.911

97.691

90.910

 

 

 

 

TOTAL

132.868

115.813

108.796

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

247.118

203.658

163.959

 

Other Income

0.031

0.121

0.041

 

TOTAL

247.149

203.779

164.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

195.853

153.456

 

 

Purchases of Stock-in-Trade

2.558

3.171

 

 

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

(5.438)

(1.394)

 

 

Employees benefits expense

17.050

16.957

 

 

Prior Period Expenses

0.002

0.036

 

Other expenses

26.363

21.679

 

 

TOTAL

236.388

193.905

160.091

 

 

 

 

 (Including Financial Expenses)

Less

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

10.761

9.874

 

 

 

 

 

Less

FINANCIAL EXPENSES

5.799

5.229

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

4.962

4.645

3.909

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.678

2.885

2.365

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

2.284

1.760

1.544

 

 

 

 

 

Less

TAX

0.755

0.579

0.520

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.529

1.181

1.024

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

49.33

38.10

33.03

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

1.594

0.000

NA

Cash generated from operations

22.252

4.870

NA

Net cash flows from

21.649

4.293

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT/Sales)

(%)

0.62

0.58

0.62

 

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

4.35

4.85

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.72

1.52

1.42

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.31

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

6.75

10.37

12.35

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.20

1.31

1.26

 

 

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

0.310

0.310

0.310

Reserves & Surplus

4.110

5.291

6.820

Net worth

4.420

5.601

7.130

 

 

 

 

long-term borrowings

32.305

35.791

33.042

Short term borrowings

22.284

22.296

15.050

Total borrowings

54.589

58.087

48.092

Debt/Equity ratio

12.350

10.371

6.745

 

 

 

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)

Sales

163.959

203.658

247.118

 

 

24.213

21.340

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

163.959

203.658

247.118

Profit

1.024

1.181

1.529

 

0.62%

0.58%

0.62%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

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

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

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

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

 

Note:

The registered address of the company has been shifted from the Unit No.11, 13th Khetwadi Lane Near, Harkishan Das Hospital, Mumbai – 400004, Maharashtra, India to the present address w.e.f. 02.12.2013.

 

 

CORPORATE INFORMATION

 

The company has been incorporated on 31.03.2010. The company is engaged in manufacturing and trading of Metal.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Directors

2.060

1.994

Inter Corporate Loan

30.982

33.797

SHORT TERM BORROWING

 

 

Others

0.000

6.291

Total

33.042

42.082

 

 

INDEX OF CHARGES

 

S.   No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10429640

28/05/2013

25,000,000.00

BANK OF BARODA

SOLUMBA BRANCH, UMBERGAON RAILWAY ST, GIDC ROAD, 
SOLSUMBA, UMBERGAON - 396165, Gujarat, INDIA

B76540699

2

10429638

25/05/2013

25,000,000.00

BANK OF BARODA

SOLUMBA BRANCH, UMBERGAON RAILWAY ST, GIDC ROAD, 
SOLSUMBA, UMBERGAON - 396165, Gujarat, INDIA

B76540483

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Furniture and Fixture
  • Plant and Machinery
  • Equipment
  • Office Equipment
  • 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 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.66.20

UK Pound

1

Rs.98.29

Euro

1

Rs.72.41

 

 

INFORMATION DETAILS

 

Analysis Done by :

KIN

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

28

 

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.