MIRA INFORM REPORT

 

 

Report No. :

304468

Report Date :

31.01.2015

 

IDENTIFICATION DETAILS

 

Name :

D.E.C. INFRASTRUCTURE AND PROJECTS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

2-1-434/1/1, Nallakunta, Hyderabad – 500044, Telangana

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.08.2008

 

 

Com. Reg. No.:

36-060557

 

 

Capital Investment / Paid-up Capital :

Rs. 143.673 Millions

 

 

CIN No.:

[Company Identification No.]

U45209TG2008PTC060557

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCD9619D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Civil Construction activity.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1900000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is sound.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.

 

The company can be considered normal for 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 – 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

CARE

Rating

Long Term Bank Facilities (BBB+)

Rating Explanation

Moderate degree of safety. It carry moderate Credit risk.

Date

October 14, 2014

 

Rating Agency Name

CARE

Rating

Short Term Bank Facilities (A3+)

Rating Explanation

Moderate degree of safety. It carry higher Credit risk.

Date

October 14, 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.

 

 

LOCATIONS

 

Registered Office :

2-1-434/1/1, Nallakunta, Hyderabad – 500044, Telangana, India

Tel. No.:

91-40-32518630

Fax No.:

91-40-66682513

E-Mail :

dasenggco@yahoo.co.in

decinfraprojectsfinance@yahoo.in

 

 

DIRECTORS

 

AS ON 25.09.2014

 

Name :

Mr. Anirudh Gupta

Designation :

Managing Director

Address :

2-1-434/1/1, Nallakunta, Hyderabad – 500044, Telangana, India

Date of Birth/Age :

16.08.1968

Date of Appointment :

01.04.2009

DIN No. :

01980013

 

 

Name :

Mr. Ravinder Gupta

Designation :

Whole –time Director

Address :

2-1-434/1/1, Nallakunta, Hyderabad – 500044, Telangana, India

Date of Birth/Age :

17.04.1970

Date of Appointment :

01.04.2009

DIN No. :

01980026

 

 

MAJOR SHAREHOLDERS

 

As on 25.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Anirudh Gupta

8209999

57.14

Ravinder Gupta

6157339

42.86

Total

14367338

100.00

 

As on 25.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Civil Construction activity.

 

 

Products :

Item Code No. (ITC Code)

Product Description

99531221

Construction

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS: Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Axis Bank Limited

Branch Address

Retail asset center, 5-2-183/184, 3rd Floor, R.P Road, Secunderabad - 500003, Telangana, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from Banks

12.618

0.187

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

374.281

625.601

Loans repayable on demand from others

243.735

266.346

Total

630.634

892.134

 

 

 

Auditors :

 

Name :

Ramesh Athasniya and Company

Chartered Accountants

Address :

F-45 and 46, 5-9-1121, Agarwal Chembers, King Kothi, Hyderabad – 500001, Telangana, India

PAN No.:

AAFFR6609B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 25.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14367338

Equity Shares

Rs.10/- each

Rs.143.673 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

143.673

143.673

143.673

(b) Reserves & Surplus

535.756

447.527

344.601

(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)

679.429

591.200

488.274

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

12.618

0.187

2.969

(b) Deferred tax liabilities (Net)

0.088

0.000

0.000

(c) Other long term liabilities

107.317

211.902

111.471

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

120.023

212.089

114.440

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

618.016

891.947

633.774

(b) Trade payables

319.380

362.893

184.177

(c) Other current liabilities

15.703

37.634

37.439

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

953.099

1292.474

855.390

 

 

 

 

TOTAL

1752.551

2095.763

1458.104

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

251.357

246.606

181.015

(ii) Intangible Assets

0.498

0.720

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.268

1.204

(d)  Long-term Loan and Advances

25.378

3.689

3.538

(e) Other Non-current assets

52.689

98.748

31.165

Total Non-Current Assets

329.922

350.031

216.922

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

954.719

1208.334

677.193

(c) Trade receivables

176.305

271.373

355.381

(d) Cash and cash equivalents

202.791

215.656

152.856

(e) Short-term loans and advances

85.378

49.489

54.643

(f) Other current assets

3.436

0.880

1.109

Total Current Assets

1422.629

1745.732

1241.182

 

 

 

 

TOTAL

1752.551

2095.763

1458.104

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

4693.555

2553.884

2108.681

 

Other Income

21.334

19.751

10.091

 

TOTAL (A)

4714.889

2573.635

2118.772

 

 

 

 

 

 Less

TOTAL EXPENSES  (B)

4266.445

2224.760

1879.355

 

 

 

 

 

Less

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

448.444

348.875

239.417

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

157.558

134.827

87.393

 

 

 

 

 

 

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

290.886

214.048

152.024

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

47.096

47.441

42.577

 

 

 

 

 

 

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

241.839

156.607

107.128

 

 

 

 

 

Less

TAX (H)

82.988

49.727

35.085

 

 

 

 

 

 

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

158.827

102.926

72.043

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 11.05

 7.16

 5.01

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

Net Profit Margin

(PAT/ Sales)

(%)

3.38

4.03

3.42

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.55

13.66

11.35

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

13.80

7.47

7.35

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.26

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.93

1.51

1.30

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.49

1.35

1.45

 

 

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

143.673

143.673

143.673

Reserves & Surplus

344.601

447.527

535.756

Net worth

488.274

591.200

679.429

 

 

 

 

long-term borrowings

2.969

0.187

12.618

Short term borrowings

633.774

891.947

618.016

Total borrowings

636.743

892.134

630.634

Debt/Equity ratio

1.304

1.509

0.928

 

 

 

 

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

2108.681

2553.884

4693.555

 

 

21.113

83.781

 

 

 

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

2108.681

2553.884

4693.555

Profit

72.043

102.926

158.827

 

3.42%

4.03%

3.38%

 

 

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 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

No

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

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10521364

12/09/2014

1,075,000.00

Axis Bank Limited

Retail asset centre, 5-2-183/184, 3rd floor, R.P 
Road, Secunderabad, Andhra Pradesh - 500003, INDIA

C21905096

2

10495226

08/05/2014

1,632,000.00

Axis Bank Limited

Retail asset centre, 5-2-183/184,3rd floor, R.P 
Road, Secunderabad, Andhra Pradesh - 500003, INDIA

C04659314

3

10495227

22/04/2014

10,237,000.00

Axis Bank Limited

Retail asset centre, 5-2-183/184, 3rd floor, R.P 
Road, Secunderabad, Andhra Pradesh - 500003, INDIA

C04659900

4

10495234

04/04/2014

7,897,000.00

Axis Bank Limited

Retail asset centre, 5-2-183/184, 3rd floor, R.P 
Road, Secunderabad, Andhra Pradesh - 500003, INDIA

C04661427

5

10479192

17/02/2014

8,153,432.00

Axis Bank Limited

Retail asset cetnre, 5-2-183/184, 3rd floor, R.P 
Road, Secunderabad, Andhra Pradesh - 500003, INDIA

B97047278

6

10399437

28/12/2012

650,000,000.00

State Bank of India

Industrial Finance Branch, Rajbhavan Road, Somajiguda, Hyderabad, Andhra Pradesh - 500082, INDIA

B66646654

7

10375697

04/09/2012

3,741,300.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, M 
UMBAI, Maharashtra - 400021, INDIA

B57778730

8

10357786

28/05/2012

4,648,278.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, MUMBAI, Maharashtra - 400021, INDIA

B40478927

9

10348235

08/05/2013 *

2,450,000,000.00

STATE BANK OF INDIA

Industrial Finance Branch, Somajiguda, Hyderabad, Andhra Pradesh - 500082, INDIA

B75737833

10

10271794

28/02/2011

17,000,000.00

BAJAJ FINANCE LIMITED

AKURDI PUNE-, PUNE, Maharashtra - 411035, INDIA

B08062200

* Date of charge modification

 

 

FIXED ASSETS

  • Land
  • Buildings
  • Other building
  • Plant and equipment
  • Other plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • 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. 61.76

UK Pound

1

Rs. 93.13

Euro

1

Rs. 70.03

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TRU


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--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

 

50

 

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.