MIRA INFORM REPORT

 

 

Report No. :

356889

Report Date :

28.12.2015

 

IDENTIFICATION DETAILS

 

Name :

DAIKIN AIRCONDITIONING INDIA PRIVATE LIMITED

 

 

Formerly Known As :

DAIKIN-SHRIRAM AIRCONDITIONING PRIVATE LIMITED

 

 

Registered Office :

F -25/2, Okhla Industrial Area, Phase – II, New Delhi – 110020

Tel. No.:

91-79-26583013

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

04.04.2000

 

 

Com. Reg. No.:

55-104990

 

 

Capital Investment / Paid-up Capital :

Rs. 8029.239 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL2000PTC104990

 

 

IEC No.:

0500010323

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELD04648A

 

 

PAN No.:

[Permanent Account No.]

AABCD0971F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of selling of air conditioning equipment and chillers. [Registered Activity]

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (62)

 

RATING

STATUS

PROPOSED CREDIT LINE

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

 

Maximum Credit Limit :

USD 23400000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist

 

 

Comments :

Subject is a subsidiary of ‘Daikin Industries Limited’, Japan. The company is engaged in manufacturing air conditioning equipment for residential, commercial and industrial purpose.

 

Daikin Industries (Holding Entity) ranked 23ed amongst top 25 Engineering and Construction companies and it has brand name value of USD 3,042 million along with enterprise value of USD 23,806 million.

 

For the financial year ended 2015, Daikin air conditioning India possesses healthy operational performance and achieved profit against previous year loss. It has also maintain average profit margin at 2.63% during the year under review.

 

Rating takes into consideration company’s satisfactory financial profile supported by its adequate capital base along with healthy debt coverage indicators and favorable liquidity position.

 

Furthermore, rating also takes into account of company’s diversified market networks around globe and decent brand recognition among the customer worldwide. 

 

The company also receives strong financial and managerial support from its holding entity backed by its well experienced management team.

 

However, rating strength is partially offset by working capital-intensive nature of operations and intense competition from other manufacture in the segment.

 

Trade relations are reported as fair. Payments are reported to be regular and as per commitments.

 

In view of aforesaid, the Company can be considered good for normal 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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 :

F -25/2 Okhla Industrial Area, Phase – II, New Delhi – 110020, India

Tel No.:

91-79-26583013

Fax No:

91-79-26583365

E-Mail :

ho@daikinindia.com

darpan.shah@daikinindia.com

roopesh.jain@daikinindia.com

Website :

http://www.daikinindia.com

 

 

Corporate Office :

12th Floor, Building No. 9, Tower A, DLF Cyber City, DLF Phase – III, Gurgaon-122002, Haryana, India

Tel No.:

91-124-4555444

Fax No:

91-124-4555333

 

 

Factory :

SP 2-12 to SP2-15 and SP 2-24 to SP2-27 RIICO New Industrial Complex, Neemrana – 301705, District Alwar, Rajasthan, India

Tel No.:

91-1494-229100

Fax No.:

91-1494-229-151

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Kanwal Jeet Jawa

Designation :

Managing Director 

Address :

C-204, Greater Kailash Part 1, New Delhi – 110048, India

Date of Birth/Age :

10.11.1959

Date of Appointment :

10.09.2010

PAN No.:

AAGPJ1732N

DIN No.:

00057351

 

 

Name :

Mr. Hitoshi Hideki Tanaka

Designation :

Director

Address :

B-184, The ICON, DLF City, Phase V, Gurgaon –122002, Haryana, India

Date of Birth/Age :

21.02.1967

Date of Appointment :

26.10.2010

DIN No.:

03310959

 

 

Name :

Mr. Masakatsu Syozou Morimoto

Designation :

Director

Address :

3-807, 4- Chome, Hara Chou, Suita City, Osaka, Japan – 5650871

Date of Birth/Age :

05.11.1962

Date of Appointment :

26.10.2010

DIN No.:

03310980

 

 

Name :

Mr. Motohiro Takashi Nakai

Designation :

Director

Address :

G-501, Central Park – I, Gurgaon – 122002, Haryana, India

Date of Birth/Age :

10.11.1959

Date of Appointment :

26.10.2010

DIN No.:

03310997

 

 

Name :

Mr. Akira Nagamori

Designation :

Director

Address :

A-151, Ashiana Green Hills, ST1, GH1, RIICO Industrial Area, Neemrana District, Alwar-301705, Rajasthan, India

Date of Birth/Age :

15.09.1964

Date of Appointment :

02.08.2013

DIN No.:

06639651

 

 

Name :

Mr. Sanjay Goyal

Designation :

Director

Address :

House No. – 1474, Sector – 16, Faridabad, Haryana – 121002, India.

Date of Birth/Age :

28.11.1965

Date of Appointment :

26.09.2011

DIN No.:

06972383

 

Name :

Mr. Rohit Berry

Designation :

Director

Address :

B – 605/606, Som Vihar Apartments, Sector – 12, R.K. Puram, New Delhi – 110019, India.

Date of Birth/Age :

25.08.1970

Date of Appointment :

22.05.2009

DIN No.:

00453642

 

 

Name :

Mr. Toshio Akio Nakano

Designation :

Director

Address :

15-27, Shoei-cho, Kawachinago-shi, Osaka, Japan-5860025

Date of Birth/Age :

19.12.1944

Date of Appointment :

26.10.2010

DIN No.:

03310877

 

 

Name :

Mr. Kaoru Engauchi

Designation :

Director

Address :

14-4-311, Mitsuzawashimomachi, Kanagawa – Ku, Yokohama, Kanagawa, Japan-2210852

Date of Birth/Age :

27.07.1962

Date of Appointment :

30.03.2012

DIN No.:

05238854

 

 

Name :

Shuichi Hatanaka

Designation :

Director

Address :

E-211,Park Place, DLF Phase V, Gurgaon - 122002, Haryana, India

Date of Appointment :

14.05.2015

DIN No.:

07148584

 

 

Name :

Hiroaki Suenaga

Designation :

Director

Address :

Villa 08,Ashiana Green Hills,St1,Gh1, RIICO Industrial Area, Neemrana, Alwar -  301705, Rajasthan, India

Date of Appointment :

23.02.2015

DIN No.:

07090546

 

 

KEY EXECUTIVESZ

 

Name :

Mr. Roopesh Jain

Designation :

Secretary

Address :

B-8/2, Vallabh Vihar, Plot -14, Sector -13, Rohini, New Delhi-110085, India

Date of Birth/Age :

26.09.1976

Date of Appointment :

26.09.2011

PAN No.:

AFBPJ4278B

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2015

 

Names of Shareholders

 

No. of Shares

Daikin Industries Limited, Japan

 

80292389

Daikin Airconditioning (Singapore) Pte Limited, Singapore

 

1

 

 

 

Total

 

80292390

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 26.09.2014

 

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

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of selling of air conditioning equipment and chillers. [Registered Activity]

 

 

Products/ Services :

  • Air Conditioner
  • Service and Repair of Air Conditioners

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

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

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Not Available

Branch Address

Not Available

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

 

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

7th Floor, Building 10, Tower B, DLF Cyber City Complex, DLF Phase II, Gurgaon – 122002, Haryana, India

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

AABFD2095B

 

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company :

Daikin Industries Limited

 

 

Fellow Subsidiary company :

  • Daikin Trading Limited
  • Daikin Industries (Thailand) Limited
  • Daikin Trading (Thailand) Limited
  • Daikin Asia Servicing Pte. Limited.
  • O.Y.L Research and Development Centre
  • Daikin Information System Company Limited
  • Daikin Europe NV
  • McQuay Air Conditioning & Refrigeration (Wuhan) Company Limited
  • Shenzhen Mcquay Airconditioning Company Limited
  • Mcquay International
  • Daikin Airconditioning (Singapore) Pte. Limited.
  • McQuay Air Conditioning & Refrigeration (Suzhou) Company Limited
  • Daikin Air-Conditioning (Shanghai) Company Limited
  • Daikin Compressor Industries Limited
  • Daikin Fukushi Service Company Limited
  • Daikin Device (Suzhou) Company Limited
  • McQuay Italy S.P.A.
  • Daikin Airconditioning Italy S.P.A.
  • Daikin Industries Czech Republic s.

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,00,00,000

Equity Shares

Rs.10/- each

Rs. 10000.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8,02,92,390

Equity Shares

Rs.10/- each

Rs. 8029.239 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

8029.239

8029.239

4729.239

(b) Reserves & Surplus

168.365

(353.747)

(190.349)

(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)

8197.604

7675.492

4538.890

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.680

3.487

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

91.457

82.471

67.617

(d) long-term provisions

66.015

41.874

38.458

Total Non-current Liabilities (3)

158.152

127.832

106.075

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

800.000

2474.900

(b) Trade payables

3150.436

2675.588

4262.420

(c) Other current liabilities

868.186

639.073

645.925

(d) Short-term provisions

346.223

136.221

76.268

Total Current Liabilities (4)

4364.845

4250.882

7459.513

 

 

 

 

TOTAL

12720.601

12054.206

12104.478

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2289.502

2215.639

2406.993

(ii) Intangible Assets

14.170

18.092

16.083

(iii) Capital work-in-progress

0.000

0.000

1.000

(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)

85.208

0.000

0.000

(d)  Long-term Loan and Advances

503.074

364.814

286.205

(e) Other Non-current assets

3.903

0.366

0.366

Total Non-Current Assets

2895.857

2598.911

2710.647

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5556.320

6984.482

7339.147

(c) Trade receivables

1167.943

1264.861

886.869

(d) Cash and cash equivalents

2686.100

651.967

673.775

(e) Short-term loans and advances

408.005

553.790

493.845

(f) Other current assets

6.376

0.195

0.195

Total Current Assets

9824.744

9455.295

9393.831

 

 

 

 

TOTAL

12720.601

12054.206

12104.478

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

19845.996

17943.477

 

Other Income

282.579

260.898

 

 

TOTAL                                    

20128.575

18204.375

16037.000

 

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Materials Consumed

7900.911

4507.938

 

 

Purchases of Stock-in-Trade

4567.527

8959.381

 

 

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

1319.317

751.126

 

 

Employees benefits expense

1193.743

979.016

 

 

Other expenses

4069.898

2567.168

 

 

TOTAL                                    

19051.396

17764.629

15538.000

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

1077.179

439.746

499.000

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

110.145

119.745

69.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

967.034

320.001

430.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

530.130

476.071

373.000

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

436.904

(156.070)

57.000

 

 

 

 

 

Less

TAX                                                                 

(85.208)

7.328

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

522.112

(163.398)

57.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.50

(2.88)

(0.70)

 

 

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 flows from (used in) operations

3.614

(1.232)

(2.450)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

2.63

(0.91)

0.36

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.43

2.45

3.11

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.46

(1.29)

0.47

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.02)

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.10

0.55

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.25

2.22

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

4729.239

8029.239

8029.239

Reserves & Surplus

(190.349)

(353.747)

168.365

Net worth

4538.890

7675.492

8197.604

 

 

 

 

long-term borrowings

0.000

3.487

0.680

Short term borrowings

2474.900

800.000

0.000

Total borrowings

2474.900

803.487

0.680

Debt/Equity ratio

0.545

0.105

0.000

 

 

 

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

16037.000

17943.477

19845.996

 

 

11.888

10.603

 

 


 

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

16037.000

17943.477

19845.996

Profit

57.000

(163.398)

522.112

 

0.36%

(0.91%)

2.63%

 

 

 

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

No

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

Yes

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: The registered office of the company has been shifted from 2th Floor, Suryakiran Building, 19 Kasturba Gandhi Marg, New Delhi – 110001, Delhi, India to present address w.e.f. 22.12.2006

 

 

LITIGATION DETAILS

 

 

IN THE HIGH COURT OF DELHI AT NEW DELHI

 

ITA 130/2013

 

COMMISSIONER OF INCOME TAX DELHI  IV……….Appellant

 

Through : Mr. Puneet Gupta for Mr. Sanjeev Sabharwal

 

Versus

 

DAIKIN AIR CONDITIONING INDIA PRIVATE LIMITED………Respondent

 

Through : None

 

CORAM:

 

HON’BLE MR JUSTICE BADAR DURREZ AHMED

 

HON’BLE MR JUSTICE R. V. EASWAR

 

 

O R D E R

 

13.03.2013

 

CM3929/2013

 

Allowed subject to all just exceptions.

 

ITA 130/2013

 

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Long-term maturities of finance lease  obligations

0.680

3.487

SHORT TERM BORROWING

 

 

Loans repayable on demand

0.000

800.000

Total

0.680

803.487

 

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Equipments
  • Office Equipments
  • Computer Equipments

 


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. 98.30

Euro

1

Rs. 72.41

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

6

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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

 

62

 

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.