MIRA INFORM REPORT

 

 

Report No. :

307085

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

HYVA (INDIA) PRIVATE LIMITED (w.e.f. 24.01.2001)

 

 

Formerly Known As :

HYVA INDIA TRANSPORTATION SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

Plot # EL – 215, M.I.D.C., Mahape, Navi Mumbai – 400701, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

02.09.1996

 

 

Com. Reg. No.:

11-102299

 

 

Capital Investment / Paid-up Capital :

Rs.12.510 Millions

 

 

CIN No.:

[Company Identification No.]

U50100MH1996PTC102299

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMH07261C

 

 

PAN No.:

[Permanent Account No.]

AAACH2006C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in fabrication of tipper bodies, tipping trailers, mounting / installation of hydraulic systems, manufacturing of hydraulic cylinders, garbage compactors.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a part of “Hyva Group, Netherlands”.

 

It is an established company having satisfactory track.

 

The company possesses an acceptable financial profile marked by adequate networth base along with moderate payment capabilities.

 

Management has witnessed a dip in its turnover, whereas has reported a modest improvement in its net profitability from its limited scale of operations during FY December 2013.

 

The ratings also take into consideration, the modest recovery in the operations of the subject’s ultimate parent company after a sharp deterioration in its business during 2012 as a result of which they have recorded a weak credit metrics.

 

However, trade relations seem to be fair. Business is active. Payment terms are reported as slow but correct.

 

In view of the management’s capability to grow customer base and maintain cordial relations with the existing reputed clients, the company can be considered for business dealings at usual trade terms and conditions with caution. 

 

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

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 31-03-2014.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Sudhir

Designation :

AGM Finance

Contact No.:

91-22-67618813

Date :

07.02.2015

 

 

LOCATIONS

 

Registered Office/ Administrative Office/  Factory 1  :

Plot # EL – 215, M.I.D.C., Mahape, Navi Mumbai – 400701, Maharashtra, India

Tel. No.:

91-22-67618888 /  27610504 / 66165590 / 66165440 / 27671512/ 27672846 / 27635185

Fax No.:

91-22-27672846 / 27610504 / 27672182

E-Mail :

sudhirp@hyvaindia.com

info@hyvaindia.com
rajuk@hyvaindia.com

asha@hyvaindia.com

Website :

http://www.hyvaindia.com

 

 

Factory 2 :

SY No 18, Balgaranhally, Attibely Industrial Estate Hosur Main Road, Bangalore – 562107, Karnataka, India

E-Mail :

info@hyvaindia.com

 

 

Factory 3 :

C-23, 24, 25, 26, 29, 30 31, III Phase, Adityapur Industrial Estate, Adityapur Jamshedpur – 831013, Jharkhand, India

Tel. No.:

91-657-6541522

E-Mail :

info@hyvaindia.com

 

 

Factory 5:

Located at Pune

 

 

Sales Office 1 :

D. No: 7-1-613/14/A/201, Lakshmishree Complex, Amirpet – Hyderabad, Andhra Pradesh, India

 

 

Sales Office 2 :

C/o Sri Naga Motors (Hyva), No. 893, Ist Floor, Swaraj Building, MES Ring Road, Muthyalamma Nagar, Gokula Post, Bangalore – 560054, Karnataka, India 

Tel. No.:

91-80-23454816

E-Mail :

sales@hyvaindia.com

 

 

DIRECTORS

 

AS ON 30.06.2014

 

Name :

Mr. Ranjan Kar

Designation :

Managing Director

Address :

B-12, Nidhi Co-operative Housing Society, Sector 16A, Vashi, Navi Mumbai – 400703, Maharashtra, India

Date of Appointment :

16.10.2012

DIN No.:

06439953

 

 

Name :

Mr. Brice Henry Bricheateau de la Morandiere

Designation :

Director

Address :

B RUE DU VIEUX, Colombier, 75006, Paris, 06, Paris 75006, France

Date of Appointment :

13.10.2011

DIN No.:

05106756

 

 

Name :

Mr. Sudhir Govind Mhetre

Designation :

Alternate Director

Address :

Flat No. B-304, Raqmdev Complex, Sector – 19, Airoli, Navi Mumbai – 400708, Maharashtra, India

Date of Appointment :

23.06.2012

DIN No.:

02549626

 

 

KEY EXECUTIVES

 

Name :

Mr. Manoj Patil

Designation :

Accountant

 

 

Name :

Mr. Sudhir

Designation :

AGM Finance

 

 

Name :

Ms. Aasha

Designation :

Account Executive

 

 

Name :

Mr. Atul

Designation :

Account Assistant

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.06.2014

 

Names of Shareholders

 

 

No. of Shares

Sudhir Madhav Prabhu

 

20

Hyva Transport Technik GMBH, Austria

 

1251000

 

 

 

Total

 

1251020

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.06.2014

 

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

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in fabrication of tipper bodies, tipping trailers, mounting / installation of hydraulic systems, manufacturing of hydraulic cylinders, garbage compactors.

 

 

Products :

·         Tipper Bodies

·         Tipping Trailers

·         Mounting / Installation of Hydraulic Systems

·         Manufacturing of Hydraulic Cylinders

·         Garbage Compactors

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

 

 

Customers :

Not Divulged

 

 

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         ABN Amro Bank N.A., 14, Veer Nariman Road, Now Shifted to, 7th Floor, Sakhar Bhavan, Nariman Point, Mumbai – 400021, Maharashtra, India

·         Deutsche Bank, Fort Branch, Mumbai, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.12.2013

Rs. In Millions

31.12.2012

Rs. In Millions

Long Term Borrowings

 

 

Deferred payment for acquisition of fixed assets

2.360

0.000

 

 

 

Total

2.360

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountants

Address :

252, Veer Savarkar Marg, Shivaji Park, Dadar, Mumbai – 400026, Maharashtra, India

PAN.:

AAEFP3641G

 

 

Holding Company :

Hyva Transporttechnik GmbH, Austria

 

 

 

Ultimate Holding Company :

Hyva Holding B.V., Netherlands (upto April 12, 2011)

Hyva Global B.V., Netherlands (effective April 13, 2011)

 

 

Fellow Subsidiaries :

·         Hyva do Brasil Hidráulica Limited, Brazil

·         Technamics B.V., Netherlands

·         Hyva Mechanics (Yang Zhou) Limited, China

·         Hyva (UK) Limited, United Kingdom

·         Hyva Ibérica S.A., Spain

·         Georg Hydraulik GmbH, Germany

·         Hyva International B.V., Netherlands

·         Hyva Thailand Company Limited, Thailand

·         Technomet S.R.L, Italy

·         Amco Veba S.R.L., Italy

·         Ferrari International, SPA, Italy

·         PT Hyva Indonesia, Indonesia

·         Hyva Malayasia SDN. Bhd., Malaysia

 

 

CAPITAL STRUCTURE

 

AS ON 30.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

Rs.10/- each

Rs.15.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1251020

Equity Shares

Rs.10/- each

Rs.12.510 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2013

31.12.2012

31.12.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

12.510

12.510

12.510

(b) Reserves & Surplus

1989.384

2354.944

2198.892

(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)

2001.894

2367.454

2211.402

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.360

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

16.150

14.987

14.493

Total Non-current Liabilities (3)

18.510

14.987

14.493

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

115.492

78.176

(b) Trade payables

968.194

687.140

1370.097

(c) Other current liabilities

135.433

126.543

126.205

(d) Short-term provisions

19.927

30.957

45.967

Total Current Liabilities (4)

1123.554

960.132

1620.445

 

 

 

 

TOTAL

3143.958

3342.573

3846.340

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

278.860

345.623

379.231

(ii) Intangible Assets

3.578

7.901

7.281

(iii) Capital work-in-progress

0.204

0.988

1.820

(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)

69.195

59.671

52.894

(d)  Long-term Loan and Advances

133.236

112.129

117.698

(e) Other Non-current assets

12.082

5.264

4.901

Total Non-Current Assets

497.155

531.576

563.825

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

831.214

786.202

1638.610

(c) Trade receivables

1001.184

790.658

1136.461

(d) Cash and cash equivalents

537.604

901.703

120.222

(e) Short-term loans and advances

272.356

325.643

385.629

(f) Other current assets

4.445

6.791

1.593

Total Current Assets

2646.803

2810.997

3282.515

 

 

 

 

TOTAL

3143.958

3342.573

3846.340

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.12.2013

31.12.2012

31.12.2011

 

SALES

 

 

 

 

 

Income

5322.420

5892.840

6700.580

 

 

Other Income

NA 

NA 

NA 

 

 

TOTAL                                    

NA 

NA 

NA 

 

 

 

 

 

Less

EXPENSES

NA 

NA 

NA 

 

 

 

 

 

 

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

NA 

334.690

660.880

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

NA 

4.150

1.080

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA 

330.540

659.800

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

NA 

95.260

93.350

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX      

523.210

235.280

566.450

 

 

 

 

 

Less

TAX                                                                 

175.690

79.230

186.960

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

347.520

156.050

379.490

 

 

 

 

 

 

Earnings Per Share (Rs.)

277.79

124.74

303.34

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2013

31.12.2012

31.12.2011

Net Profit Margin

(PBT/Sales)

(%)

9.83

3.99

8.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

17.02

7.17

14.94

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.26

0.10

0.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.05

0.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.36

2.93

2.03

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.12.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

12.510

12.510

12.510

Reserves & Surplus

2198.892

2354.944

1989.384

Net worth

2211.402

2367.454

2001.894

 

 

 

 

long-term borrowings

0.000

0.000

2.360

Short term borrowings

78.176

115.492

0.000

Total borrowings

78.176

115.492

2.360

Debt/Equity ratio

0.035

0.049

0.001

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.12.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

6700.580

5892.840

5322.420

 

 

(12.055)

(9.680)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.12.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

6700.580

5892.840

5322.420

Profit

379.490

156.050

347.520

 

5.66%

2.65%

6.53%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS ARE NOT AVAILABLE

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NOTE

 

The Registered Office of the company has been shifted from Plot # C-255, MIDC Pawane Village, Navi Mumbai – 400 705, Maharashtra, India, to the present address with effect from 23.12.2006.

 

 

UNSECURED LOANS:

 

Particulars

31.12.2013

Rs. In Millions

31.12.2012

Rs. In Millions

Short Term Borrowings

 

 

Working capital loans from banks

0.000

115.492

 

 

 

Total

0.000

115.492

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

Intangible Assets

·         Computer Software

 

Tangible Assets (Owned)

·         Buildings on Leasehold Land

·         Plant and Machinery

·         Tools and Equipments

·         Electrical Installations

·         Office Equipments

·         Computers

·         Furniture and Fittings

·         Vehicles

 

Tangible Assets (Leased)

·         Leasehold Land

·         Plant and Machinery

 


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.61.74

UK Pound

1

Rs.94.65

Euro

1

Rs.70.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

SUB

 

 

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

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

42

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

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

 

Fairly Large

41-55

Ba

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

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.