MIRA INFORM REPORT

 

 

Report No. :

330170

Report Date :

02.07.2015

 

IDENTIFICATION DETAILS

 

Name :

RATHI TRANSPOWER PRIVATE LIMITED

 

 

Formerly Known As :

LOVEJOY INDIA PRIVATE LIMITED

 

 

Registered Office :

Rathi Chambers 7, Deccan College Road, Pune – 411006, Maharashtra

Tel. No.:

91-20-30517201

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.08.1983

 

 

Com. Reg. No.:

11-030634

 

 

Capital Investment / Paid-up Capital :

Rs. 10.350 Million

 

 

CIN No.:

[Company Identification No.]

U25199MH1983PTC030634

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of couplings.

 

 

No. of Employees :

200 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established private limited company incorporated in the year 1983, having satisfactory track.

 

Rating takes into consideration the above average financial risk profile of the company marked by low gearing, strong net worth base and high profit margin.

 

Trade relations are fair. Business is active. Payment terms are regular and as per commitments.

 

The company can be considered for business dealings with 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.

 

EXTERNAL AGENCY RATING

 

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 31-03-2013.

 

INFORMATION PARTED BY

 

Name :

Mr. Rajendra Shirsagar

Designation :

Deputy General Manager

Contact No.:

91-20-30517201

Date :

01.07.2015

 

 

LOCATIONS

 

Registered Office :

Rathi Chambers 7, Deccan College Road, Pune – 411006, Maharashtra, India

Tel. No.:

91-20-30517201

Fax No.:

91-20-30517212

E-Mail :

ssgandhi@rathigroup.com

info@rathigroup.com

rdk@rathigroup.com

 

 

Factory  :

Gat No.144/145, Alandi Markal Road, Pune – 412105, Maharashtra, India

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Madhusudan Laxminarayan Rathi

Designation :

Managing director

Address :

B 4, Abhimanshree Society, Pashan Road, Pune – 411008, Maharashtra, India

Date of Birth/Age :

13.08.1940

Date of Appointment :

30.09.1996

DIN No.:

00084455

 

 

Name :

Mr. Praveen Toshniwal

Designation :

Director

Address :

3, Dr. Roshnsingh Bhand Marg, Indore – 452003, Madhya Pradesh, India

Date of Appointment :

04.01.2005

DIN No.:

00474878

 

 

Name :

Mr. Tarun Mohan Motwani

Designation :

Director

Address :

Flat No. 52, Park Plaz, 5th Floor, Andheri (West), Mumbai – 400041, Maharashtra, India

Date of Birth/Age :

10.05.1971

Date of Appointment :

15.09.2004

DIN No.:

01688065

 

 

Name :

Mr. Subhash Jashavantlal Mehta

Designation :

Director

Address :

Neelanjali Co-operative Housing Society, Plot No. 19, S No. 211, Verwada, Pune – 411006, Maharashtra, India

Date of Birth/Age :

25.09.1949

Date of Appointment :

30.09.1997

DIN No.:

02035322

 

 

Name :

Mr. Adit Madhusudan Rathi

Designation :

Director

Address :

B 4, Abhimanshree Society, Pashan Road, Pune – 411008, Maharashtra, India

Date of Birth/Age :

10.09.1970

Date of Appointment :

19.03.2013

DIN No.:

00084380

 

KEY EXECUTIVES

 

Name :

Mr. Rajendra Shirsagar

Designation :

Deputy General Manager

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Rathi L. Madhusudan

 

273411

Rathi L. Sunderbai

 

43986

Rathi M. Prema

 

248436

Rathi M. Adit

 

177600

Rathi A. Priyanka

 

84567

Rathi L. Madhusudan

 

207000

Total

 

1035000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of couplings.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished goods

Countries :

·         European Countries

·         Africa

·         Australia

·         Brazil

·         South East Asia

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Germany

·         UK

·         Korea

 

 

Terms :

 

Selling :

Cash / L/C / Credit

 

 

Purchasing :

Cash / L/C / 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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

200 (Approximately) 

 

 

Bankers :

Bank Name

Bank of Baroda

Branch

Camp Branch, Pune - 411001,

Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Working capital loans from banks

0.000

0.384

 

 

 

Total

0.000

0.384

 

Auditors :

 

Name :

V. K. Karnani and Co.

Chartered Accountants

Address :

7/20 and 29, Tardeo A. C. Market, Tardeo, Mumbai – 400034, Maharashtra, India

Tel. No.:

91-22-23514295/23514261

Fax No.:

91-22-23514297

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

AABPK4946Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates Company :

·         Polybond India  Private Limited

·         Rathi Turboflex Private Limited

·         Lovejoy Finance Private Limited

 

 

Partnership Firm:

·         Rathi Engineering Services

 

 

Joint Ventures Company :

·         Rathi Polybond Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,100,000

Equity Shares

Rs.10/- each

Rs.11.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,035,000

Equity Shares

Rs.10/- each

Rs.10.350 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

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

10.350

10.350

10.350

(b) Reserves & Surplus

288.279

242.143

187.668

(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)

298.629

252.493

198.018

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.167

1.949

30.730

(b) Deferred tax liabilities (Net)

14.225

15.275

18.088

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

15.392

17.224

48.818

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.384

0.000

(b) Trade payables

44.715

35.956

56.986

(c) Other current liabilities

20.433

19.728

19.649

(d) Short-term provisions

7.921

21.180

18.580

Total Current Liabilities (4)

73.069

77.248

95.215

 

 

 

 

TOTAL

387.090

346.965

342.051

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

89.632

96.585

94.847

(ii) Intangible Assets

3.033

1.881

2.573

(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

5.443

5.443

5.443

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

6.319

2.694

2.763

(e) Other Non-current assets

1.044

1.013

3.435

Total Non-Current Assets

105.471

107.616

109.061

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

70.048

0.000

0.000

(b) Inventories

81.232

88.888

84.412

(c) Trade receivables

115.161

138.736

139.334

(d) Cash and cash equivalents

6.966

2.716

1.487

(e) Short-term loans and advances

8.112

8.917

7.621

(f) Other current assets

0.100

0.092

0.136

Total Current Assets

281.619

239.349

232.990

 

 

 

 

TOTAL

387.090

346.965

342.051

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

505.282

548.932

562.624

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                     (B)

420.896

439.008

455.975

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

84.386

109.924

106.649

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.346

4.043

5.918

 

 

 

 

 

 

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

83.040

105.881

100.731

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

11.854

11.132

10.291

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

71.186

94.749

90.440

 

 

 

 

 

Less

TAX                                                                  (H)

25.050

30.587

29.623

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

46.136

64.162

60.817

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

210.673

162.698

117.654

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

6.500

6.150

 

 

Interim Dividend

0.000

8.280

8.280

 

 

Tax on Dividend

0.000

1.407

1.343

 

BALANCE CARRIED TO THE B/S

256.809

210.673

162.698

 

 

 

 

 

 

Earnings Per Share (Rs.)

44.57

61.99

58.76

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

600.000

 

The above information has been parted by Mr. Rajendra Shirsagar (Deputy General Manager)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

9.13

11.69

10.81

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

16.70

20.03

18.96

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.65

27.74

26.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.24

0.38

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.01

0.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.85

3.10

2.45

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

10.350

10.350

10.350

Reserves & Surplus

187.668

242.143

288.279

Net worth

198.018

252.493

298.629

 

 

 

 

long-term borrowings

30.730

1.949

1.167

Short term borrowings

0.000

0.384

0.000

Total borrowings

30.730

2.333

1.167

Debt/Equity ratio

0.155

0.009

0.004

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

562.624

548.932

505.282

 

 

(2.434)

(7.952)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

562.624

548.932

505.282

Profit

60.817

64.162

46.136

 

10.81%

11.69%

9.13%

 

 

 

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

Yes

8

Designation of contact person

Yes

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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 four 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

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and advances from related parties

 

 

Deferred Payment liabilities

1.167

1.949

Total

1.167

1.949

 

OPERATIONS - OUTLOOK:

 

The Company performance was affected was on account of advance business conditions prevailing in the economy. Net profit after tax also declined on account recessionary conditions prevailing in the economy.

 

Sales for the year ended review stood at Rs. 505.282 Million as compared to Rs.548.932 Million for the previous year. Profit after tax for the year stood at Rs. 46.136 Million as against Rs. 64.162 Million recorded in the previous year. Other parameters also fared reasonably well.

 

Barring unforeseen circumstances the current year should end on a positive note.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90090587

30/04/2005 *

35,000,000.00

BANK OF BARODA

PUNE CAMP BRANCH, PUNE, Maharashtra - 411001, INDIA

-

2

90084385

12/07/2008 *

65,500,000.00

BANK OF BARODA

CAMP BRANCH, PUNE, Maharashtra - 411001, INDIA

A46254504

3

90093569

31/12/1990

3,500,000.00

THE M.S.F.C

NEW EXCLESIOR BLDG 7TH; 8TH; & 9TH FLOORS, A.K. N 
AYAK MARG FORT, BOMBAY, Maharashtra, INDIA

-

 

 

FIXED ASSETS

 

·         Building

·         Plant and Machinery

·         Research and Development

·         Dles

·         Moulds

·         Furniture and Fixtures

·         Of ice Equipment

·         Vehicles

·         Computer

·         Factory Equipment’s

·         Electrical installation

·         Pattern

·         Windmill

·         Solar Equipment

·         Computer 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 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.63.62

UK Pound

1

Rs.99.89

Euro

1

Rs.70.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

YES

--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.