MIRA INFORM REPORT

 

 

Report No. :

302876

Report Date :

15.01.2015

 

IDENTIFICATION DETAILS

 

Name :

NIK-SAN ENGINEERING COMPANY LIMITED (w.e.f 28.09.2012)

 

 

Formerly Known As :

NIK-SAN ENGINEERING COMPANY PRIVATE LIMITED

 

 

Registered Office :

102, Saral Apartment, Vanshree Compound, Marve Road, Malad (West), Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.01.2004

 

 

Com. Reg. No.:

11-235017

 

 

Capital Investment / Paid-up Capital :

Rs. 46.916 Millions

 

 

CIN No.:

[Company Identification No.]

U31102MH2004PLC235017

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDN00990D

 

 

PAN No.:

[Permanent Account No.]

AAABCN8963D

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Electrical Transformers.

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (21)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Management has reported modest scale of operations along with high working capital intensity due to elongated receivables and high inventory levels which exerts modest pressure on the liquidity profile of the company.

 

As per indirect source i.e. ICRA we found that the management is incurring continuous delays in honoring debt obligations.

 

However, business is active. Payment terms are slow and delayed.

 

In view of experienced promoters and various cost control measures implemented the management the company can be considered for business dealings on a safe and secured 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 – 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

ICRA

Rating

Term Loan = D

Rating Explanation

Lowest credit quality and very low prospects of recovery

Date

July 2014

 

 

Rating Agency Name

ICRA

Rating

Cash Credit = D

Rating Explanation

Lowest credit quality and very low prospects of recovery

Date

July 2014

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Abhishek Choudhary

Designation :

Director

Contact No.:

91-22-28880495

 

 

Name :

Mr. Sunil Deshmukh

Designation :

Chief Accountant

Contact No.:

91-265-2310437

Date :

13.01.2015

 

 

LOCATIONS

 

Registered Office :

102, Saral Apartment, Vanshree Compound, Marve Road, Malad (West), Mumbai – 400064, Maharashtra,  India

Tel. No.:

91-22-28880495

Fax No.:

Not Available

E-Mail :

info@nik-san.com

abhishek@nik-san.com

Website :

www.nik-san.com

Area :

2500 Sq. Ft.

 

 

Factory  :

Block No. 1129, GIDC Por Ramangamdi Road, Near sloar Sun Induatries, Vadodara – 391243, Gujarat, India

Tel. No.:

91-265-2830757/759

 

 

DIRECTORS

 

As on 22.09.2014

 

Name :

Mr. Naresh Kumar Choudhary

Designation :

Director

Address :

102, Saral Apt. Vanshree Comd., Marve Road, Malad (West), Mumbai – 400 064, Maharashtra, India

Date of Birth/Age :

07.04.1959

Date of Appointment :

21.01.2004

DIN No.:

00678497

 

 

Name :

Mr. Abhishek Naresh Choudhary

Designation :

Director

Address :

102, Saral Apt. Vanshree Comd., Marve Road, Malad (West), Mumbai – 400 064, Maharashtra, India

Date of Birth/Age :

06.06.1984

Date of Appointment :

18.08.2008

DIN No.:

02014857

 

 

Name :

Mr. Sureshkumar Anandilal Choudhary

Designation :

Director

Address :

59, Sunrise Park, Vasuna road, Vadodara – 390015, Gujarat, India

Date of Appointment :

21.01.2004

DIN No.:

00494510

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Sunil Deshmukh

Designation :

Chief Accountant

 

 

SHAREHOLDING PATTERN

 

As on 22.09.2014

 

Names of Shareholders

No. of Shares

%age

Suresh Kumar Choudhary

1044200

22.26

Naresh Kumar Choudhary

1359400

28.98

Bilpower Limited

400000

8.53

Choudhary Global Limited, India

188000

4.01

Vishnu Lamination Private Limited, India

300000

6.39

Nikunj Alloys and Steels Private Limited, India

1170000

24.94

Shobha Nair

50000

1.07

Abhishek N. Choudhary

140000

2.98

R V Mohanan Nair

40000

0.85

 

 

 

Total

4691600

100.00

 

 

 

 

As on 22.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

43.87

Directors or relatives of Directors

56.13

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Electrical Transformers.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

  • Bank of Baroda, Akota Branch, Shree Sarnam Apartment, Urmi Society, Near Haveli, Producitivity Road, Vadodara – 390020, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term Loan

 

 

From Bank

86.493

12.899

 

 

 

SHORT TERM BORROWING

 

 

Loans repayable on demand

 

 

From Bank

82.626

181.888

 

 

 

Total

169.119

194.787

 

 

 

Auditors :

 

Name :

MVK Associates

Chartered Accountants

Address :

800, Sangita Ellipse, sahakar Road, Vile Parle, Mumbai - – 400057, Maharashtra, India

Tel. No.:

91-22-40482500

Fax No.:

91-22-40482525

E-Mail :

vgarg.mvk@gmail.com

Website :

www.mvkassociates.in

PAN No.:

AAGFM5009H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises under common control with whom transaction have taken place :

  • Bil Power Limited
  • Bil Energy Systens Limited
  • Tarapur Transformers Limited

 

 

Relatives of key management personnel and names of the enterprises having same key management personnel and their relatives as the :

  • Varsha Engineers
  • Choudhary Global Limited
  • Extravagant Heights Realtors Private Limited
  • TRC Power

 

 

CAPITAL STRUCTURE

 

As on 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4691600

Equity Shares

Rs.10/- each

Rs. 46.916 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

46.916

46.916

46.916

(b) Reserves & Surplus

103.061

97.202

118.056

(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)

149.977

144.118

164.972

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

86.493

12.899

20.350

(b) Deferred tax liabilities (Net)

2.896

0.699

10.126

(c) Other long term liabilities

26.855

40.261

2.253

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

116.244

53.859

32.729

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

89.032

190.668

211.513

(b) Trade payables

188.341

211.582

236.831

(c) Other current liabilities

56.860

30.384

14.608

(d) Short-term provisions

2.251

1.398

2.694

Total Current Liabilities (4)

336.484

434.032

465.646

 

 

 

 

TOTAL

602.705

632.009

663.347

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

144.632

148.717

151.775

(ii) Intangible Assets

2.524

2.524

2.524

(iii) Capital work-in-progress

0.035

0.069

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

2.500

2.500

4.500

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

28.669

26.403

30.172

(e) Other Non-current assets

43.595

87.646

103.374

Total Non-Current Assets

221.955

267.859

292.345

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

179.607

175.142

189.351

(c) Trade receivables

134.114

105.596

97.883

(d) Cash and cash equivalents

25.998

27.975

26.019

(e) Short-term loans and advances

26.544

42.822

42.925

(f) Other current assets

14.487

12.615

14.824

Total Current Assets

380.750

364.150

371.002

 

 

 

 

TOTAL

602.705

632.009

663.347

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

426.110

456.691

459.114

 

Other Income

5.226

5.148

4.298

 

TOTAL (A)

431.336

461.839

463.412

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

329.719

370.417

354.211

 

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

(26.970)

(16.795)

(0.057)

 

Employees benefits expense

17.492

21.803

8.910

 

Other expenses

49.474

60.724

47.875

 

TOTAL (B)

369.715

436.149

410.939

 

 

 

 

 

Less

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

61.621

25.690

52.473

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

48.107

49.770

42.775

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

13.514

(24.080)

9.698

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

6.295

6.156

5.643

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

7.219

(30.236)

4.055

 

 

 

 

 

Less

TAX (I)

1.360

(9.383)

0.732

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-I)   (J)

5.859

(20.853)

3.323

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

0.348

1.369

0.439

 

TOTAL EARNINGS

0.348

1.369

0.439

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

35.304

76.886

67.914

 

TOTAL IMPORTS

35.304

76.886

67.914

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.25

(4.44)

0.71

 

 

 

Expected Sales (2014-15) : Rs. 500.000 Millions

 

The above information has been parted by Mr. Sunil Deshmukh

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.37

(4.57)

0.72

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

14.46

5.63

11.43

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.20

(4.80)

0.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.21)

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.17

1.41

1.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

0.84

0.80

 

 

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

46.916

46.916

46.916

Reserves & Surplus

118.056

97.202

103.061

Net worth

164.972

144.118

149.977

 

 

 

 

long-term borrowings

20.350

12.899

86.493

Short term borrowings

211.513

190.668

89.032

Total borrowings

231.863

203.567

175.525

Debt/Equity ratio

1.405

1.413

1.170

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

459.114

456.691

426.110

 

 

(0.528)

(6.696)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

459.114

456.691

426.110

Profit

3.323

(20.853)

5.859

 

0.72%

(4.57%)

1.37%

 

 


 

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

Yes

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

Yes

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

Yes

 

 

Note:

Registered office of the company has been shifted from 201 – 204, Vikas Chambers, JN of Link and Marve Road, Malad (West), Mumbai – 400064, Maharashtra, India to the present address w.e.f.25.02.2014

 

 

UNSECURED LOAN

(Rs. In Million)

 

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Loans repayable on demand

 

 

From Bank

5.606

8.780

From Other Parties

0.800

0.000

Total

6.406

8.780

 

 

 

FIXED ASSETS

  • Land
  • Building
  • Furniture and Fixture
  • Office Equipment
  • Computers and Printers

 

 

 

 


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.62.15

UK Pound

1

Rs.94.24

Euro

1

Rs.73.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

2

--CREDIT LINES

1~10

1

--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

 

21

 

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.