MIRA INFORM REPORT

 

 

Report No. :

303001

Report Date :

14.01.2015

 

IDENTIFICATION DETAILS

 

Name :

S. V. S. WIRES PRIVATE LIMITED

 

 

Registered Office :

Shed No. D-36, Phase No. IV,  Extension I.D.S. Jeedimetla, R.R.DT, Hyderabad – 500055, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.06.1996

 

 

Com. Reg. No.:

01-024442

 

 

Capital Investment / Paid-up Capital :

Rs.23.274 Millions

 

 

CIN No.:

[Company Identification No.]

U27209TG1996PTC024442

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

HYDS04075B

HYDS04192G

 

 

PAN No.:

[Permanent Account No.]

AADCS9904P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Superior Quality Refrigerator Wire.

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record.

 

The rating takes into consideration company moderate financial risk profile and a loss incurred by the company during FY 2014.

 

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

 

The company can be considered for business dealing 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 – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

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 31-03-2014.

 

LOCATIONS

 

Registered Office/ Head Office/ Unit I :

Shed No. D-36, Phase No. IV,  Extension I.D.S. Jeedimetla, R.R.DT, Hyderabad – 500055, Telangana, India

Tel. No.:

91-40-23092271/ 23090050/ 65980632

Fax No.:

91-40-23097228

E-Mail :

accounts@svs-wires.com

info@svs-wires.com

shashigupta@svs-wires.com

roc@dagliy.com

Website :

http://www.svs-wires.com

Location :

Owned

 

 

Condensor and Filter Drier Plant Unit II

Plot No. 4, Phase IV Extn. Jeedimetla, Hyderabad, Telangana, India

Tel. No.:

91 - 40 - 23091045, 65980634

 

 

West India Shelf Plant

(Pune Unit)

Gat No. 35/1 Village: Karde, Taluka: Shirur, Dist: Pune, Maharashtra, India

Tel No:

91 - 2138 - 288016

Email :

svspune@svs-wires.com

 

 

North India Shelf Plant (Ghaziabad Unit)

1022 , Bisrakh Road, Village : Chapraula, Dist : Gautam Budh Nagar, Uttar Pradesh , India

Tel No:

91 - 120 - 6529869,6529816

Fax No.:

91 - 120 - 2717641

Email :

svsfbd@svs-wires.com

 

 

Polymer Division

D-1, Phase IV Extn. Jeedimetla, Hyderabad, Telangana, India

Tel. No.:

91 - 40 - 23193406, 65980635

Fax No.:

91 - 40 - 23097228

E-Mail :

info@svsplastomers.com

Website :

www.svsplastomers.com

 

 

DIRECTORS

 

As on:  30.09.2014

 

Name :

Mr. Praveen Kumar Tyagi

Designation :

Director

Address :

Plot No.41 and 45, Kiran Enclave, Sikh Road, Secunderabad – 500009, Telangana, India

Date of Birth/Age :

13.11.1972

Qualification :

M. Tech

Date of Appointment :

01.08.2004

DIN No.:

00239677

 

 

Name :

Mrs. Madhu Tyagi

Designation :

Director

Address :

Plot No.41 and 45, Kiran Enclave, Sikh Road, Secunderabad – 500009, Telangana, India

Date of Birth/Age :

15.06.1964

Date of Appointment :

26.06.1996

DIN No.:

00253106

 

 

Name :

Mr. Mudugandur Rajasekhara Sastry

Designation :

Director

Address :

Plot No.407, SMR Empire Street No.9, West Marredpally, Telangana, India

Date of Birth/Age :

17.06.1940

Date of Appointment :

04.09.1997

DIN No.:

00074932

 

 

MAJOR SHAREHOLDERS

 

As on:  30.09.2014

 

Names of Shareholders

No. of Shares

Suresh Kumar Tyagi

20770

Madhu Tyagi

53890

Praveen Kumar Tyagi

87020

Tarun Kumar Tyagi

1000

S. K. Tyagi and Sons (HUF)

7540

Preeti Tyagi

500

Bhavana Tyagi

24380

Praveen Kumar Tyagi and Sons (HUF)

7315

Arun Tyagi

9500

Sita Ram Gupta

2000

Veerender Kumar Tyagi

1000

M. Rajasekhara Sastry

1000

Vijaya Laxmi Sastry

925

Ashok Thakur

3300

Govind Giri

3250

R P Singh

2150

Mukesh Tyagi

1000

Rita Giri

1000

Shashi Kumar

2000

Rekha Gupta

3000

Rajendra Ranjit

200

TOTAL

232740

 

Equity Share Break up (Percentage of Total Equity)

 

As on:  30.09.2014

 

Category

Percentage

Directors or relatives of directors

86.23

Other top fifty shareholders

13.77

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Superior Quality Refrigerator Wire.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

  • Gogrej
  • LG
  • Whirlpool
  • Cocacola
  • Videocon
  • DAEWOO
  • Voltas Limited
  • Electrolux

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • State Bank of Hyderabad, SIB and Agri Diision, Gunfoundry Branch, Hyderabad - 500001, Andhra Pradesh, India
  • HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel West, Mumbai - 400013, Maharashtra, India

 

 

Facilities :

SECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG-TERM BORROWING

 

 

Term loan from bank

(Secured against hypothecation of plant and machinery, collateral security of land and building and Personally guaranteed by Directors)

9.480

23.355

Vehicle loan

(Secured against hypothecation of vehicles)

0.250

0.940

 

 

 

SHORT-TERM BORROWINGS:

 

 

Secure Loan from Banks

 

 

Cash credit loan

(Secured against hypothecation of stocks and books debts)

92.200

115.107

Bills discounting

(Secured against hypothecation of debtors and stock. collateral security of land and building and Personally guaranteed by Directors)

9.924

9.985

Total

111.854

149.387

 

LONG-TERM BORROWING

 

Notes: Term loans are repayable in equal monthly instalments over the term of the loan ranging to 2 years.

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Dagliya and Company

Chartered Accountants

Address :

5-5-9/13, 2nd Floor, Srinivasa Building, Ranigunj, Secunderabad – 500003, Andhra Pradesh, India

Tel. No.:

91-40-27713308

Fax No.:

91-40-27713488

E-Mail :

dagliya@gmail.com

PAN No.:

AAAFD6954E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.100/- each

Rs.30.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

232740

Equity Shares

Rs.100/- each

Rs. 23.274 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

23.274

22.020

22.020

(b) Reserves & Surplus

34.445

44.563

41.577

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

3.800

0.000

Total Shareholders’ Funds (1) + (2)

57.719

70.383

63.597

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

28.858

61.049

60.617

(b) Deferred tax liabilities (Net)

2.655

9.798

8.451

(c) Other long term liabilities

2.730

4.285

4.377

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

34.243

75.132

73.445

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

102.125

125.092

94.232

(b) Trade payables

109.782

83.282

113.585

(c) Other current liabilities

29.056

24.848

19.060

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

240.963

233.222

226.877

 

 

 

 

TOTAL

332.925

378.737

363.919

 

 

 

 

ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

134.291

133.496

110.053

(ii) Intangible Assets

0.004

0.017

0.030

(iii) Capital work-in-progress

3.272

13.009

26.672

(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

3.669

3.593

2.813

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

141.236

150.115

139.568

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

87.444

114.329

89.530

(c) Trade receivables

79.914

78.537

112.230

(d) Cash and cash equivalents

5.771

12.775

2.046

(e) Short-term loans and advances

18.176

22.475

20.370

(f) Other current assets

0.384

0.506

0.175

Total Current Assets

191.689

228.622

224.351

 

 

 

 

TOTAL

332.925

378.737

363.919

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

 

799.909

716.497

 

 

Other Income

 

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

11.089

8.027

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

6.757

5.820

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

 

4.332

2.207

 

 

 

 

 

Less

TAX                                                                 

 

1.347

0.761

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(12.663)

2.985

1.446

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

0.000

4.699

 

 

 

 

 

 

Earnings Per Share (Rs.)

(54.41)

13.56

6.057

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

NA

0.37

0.20

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

1.18

0.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

0.06

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.27

2.64

2.43

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.80

0.98

0.99

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

22.020

22.020

23.274

Reserves & Surplus

41.577

44.563

34.445

Share Application money pending allotment

0.000

3.800

0.000

Net worth

63.597

70.383

57.719

 

 

 

 

long-term borrowings

60.617

61.049

28.858

Short term borrowings

94.232

125.092

102.125

Total borrowings

154.849

186.141

130.983

Debt/Equity ratio

2.435

2.645

2.269

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

10]

Designation of contact person

No

11]

Turnover of firm for last two 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

Yes

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

 

 

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2014

As on

31.03.2013

LONG-TERM BORROWING

 

 

From directors and their relatives

16.873

30.641

From a Shareholder

1.256

5.113

From Others

1.000

1.000

Total

19.129

36.754

 

Notes:

 

Unsecured loan taken from directors and their relatives are intended to be repaid after 1 Year.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10239850

27/07/2012 *

156,100,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B45000221

2

10236693

27/07/2012 *

156,100,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

B44820090

3

10009625

18/12/2009 *

70,500,000.00

STATE BANK OF HYDERABAD

MSME DIVISION, GUNFOUNDRY BRANCH, HYDERABAD, TELANGANA - 500001, INDIA

A76076637

4

90122968

05/05/2001

265,000.00

STATE BANK OF HYDERABAD

SBI DIVISION, HYDERABAD, TELANGANA, INDIA

-

5

90124042

20/06/2005 *

4,500,000.00

STATE BANK OF HYDERABAD

SBI DIVISION, HYDERABAD, TELANGANA, INDIA

-

6

90123962

24/12/1997

3,780,000.00

STATE BANK OF HYDERABAD

SBI DIVISION GUNFOUNDRY BRANCH, HYDERABAD, TELANGANA, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets 

  • Land
  • Buildings
  • Borewell
  • Furniture and Fixture
  • Plant and Machinery
  • Generator
  • Vehicles
  • Transport Vehicles
  • Testing Equipment
  • Weighing Machine
  • Fire Extinguisher
  • Office Equipment
  • Computers
  • Cellular Phone
  • Cycle
  • Dies and Tools

 

Intangible Assets 

  • Software

 


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. 62.10

UK Pound

1

Rs. 94.09

Euro

1

Rs. 74.41

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ASH

 


 

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

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

NO

--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.