MIRA INFORM REPORT

 

 

Report No. :

330724

Report Date :

04.07.2015

 

IDENTIFICATION DETAILS

 

Name :

COSMA INTERNATIONAL (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Plot #A-12, MIDC Talegaon, Navlakh Umbare, Maval District, Pune–410507, Maharashtra

Mobile No.:

91-9921624925 (Mr. Kedar Shrotriya)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.05.2009

 

 

Com. Reg. No.:

11-133906

 

 

Capital Investment / Paid-up Capital :

Rs. 3645.081 Million

 

 

CIN No.:

[Company Identification No.]

U34200PN2009FTC133906

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEC07876B

 

 

PAN No.:

[Permanent Account No.]

AADCC6465D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is primarily engaged in the manufacture of components for passenger and commercial vehicles and other allied service.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2009. It is dealing in the business of manufacturing of auto components. It has a moderate track.

 

For the financial year ended 2014, the company has incurred huge accumulated losses from its operational activities.

 

Further, the company has leverage balance sheet profile marked by weak networth base along with huge borrowings.

 

Moreover, it has unfavourable gap between trade receivables to its payables.

 

However, it has an increase in its sales turnover during the year under a review.

 

Trade relations are fair. Business is active. Payment terms are slow.

 

In view of age balance sheet profile, the company can be considered for business dealings 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2013.

 

INFORMATION DENIED BY

 

Name :

Mr. Kedar Shrotriya

Designation :

Assistant Finance Controller 

Contact No.:

91-9921624925

 

 

LOCATIONS

 

Registered Office :

Plot #A-12, MIDC Talegaon, Navlakh Umbare, Maval District, Pune–410507, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9921624925 (Mr. Kedar Shrotriya)

91-9921624925 (Mr. Sagar)

Fax No.:

Not Available

E-Mail :

Kishore.Kotagiri@vehmaintl.com

schakraborty@cosma.com

ashind@cosma.com

kshrotriya@cosma.com

danand@cosma.com

Website :

www.cosma.com

 

 

Factory :

RNS-11, SIPCOT Indsutrial Growth Centre, Oragadam, Vadakupattu, Sriperimbudur Taluk Kanchipuram – 603204, Tamilnadu, India

 

 

DIRECTORS

 

AS ON 30.11.2013

 

Name :

Mr. Eric Jon Wilds

Designation :

Director

Address :

22540, Arden Glen Ct., Novi, Michigan - 48374, USA

Date of Birth/Age :

04.03.1967

Date of Appointment :

07.05.2009

DIN No.:

02387126

 

 

Name :

Mr. Vasudevan Rajagopalan

Designation :

Managing Director

Address :

32 B, Diamond Park, Park Street, Wakad, PCMC, Pune – 411057, Maharashtra, India 

Date of Birth/Age :

24.09.1951

Date of Appointment :

30.11.2013

DIN No.:

02959498

 

 

Name :

Mr. Richard Jean Smith

Designation :

Director

Address :

23, Mackay Drive, Richmond Hill, Ontario, Canada L4C6N9

Date of Birth/Age :

02.05.1972

Date of Appointment :

29.12.2012

DIN No.:

06422282

 

 

Name :

Mr. Dhruv Satish Anand

Designation :

Director

Address :

B-505, Leela Garden, 10th Road, Kalyani Nagar, Yerwada, Pune – 411006, Maharashtra, India 

Date of Birth/Age :

13.11.1981

Date of Appointment :

30.11.2013

DIN No.:

06700723

 

 

KEY EXECUTIVES

 

Name :

Saurabh Vijay Joshi

Designation :

Secretary

Address :

Flat No D-304, Gera Emerald City (South), Kharadi, Pune - 411014, Maharashtra, India

Date of Appointment :

05.01.2015

PAN No.:

AHQPJ3187J

 

 

Name :

Mr. Kedar Shrotriya

Designation :

Assistant Finance Controller 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.11.2013

 

Names of Shareholders

 

No. of Shares

Magna Cyprus Holding Limited, Cyprus

 

289364099

Magna Steyr Inc, Canada

 

1

TOTAL

 

289364100

 

AS ON 24.02.2014

 

Names of Allottee

 

No. of Shares Allotted

Magna Cyprus Holding Limited, Cyprus (Company Incorporated in Cyprus and undertaking business)

 

75144000

TOTAL

 

75144000

 

AS ON 25.04.2014

 

Names of Allottee

 

No. of Shares Allotted

Magna Financing Luxembourg Sarl, Cyprus (Company Incorporated in Cyprus and undertaking business)

 

90300000

TOTAL

 

90300000

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.11.2013

 

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

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is primarily engaged in the manufacture of components for passenger and commercial vehicles and other allied service.

 

 

Products :

Product Description

 

Item Code No.

Posts and Beams

44186000

CHASSIS FR VHCLS HDNG

87060029

 

 

Brand Names :

---

 

 

Agencies Held :

---

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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 :

Information declined by the management.

 

 

Bankers :

Bank Name

Citi Bank

Branch

Pune Branch, 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

 

Auditors :

 

Name :

S.V. Ghatalia and Associates LLP

Chartered Accountants

Address :

C-401, 4th Floor, Panchshil Tech Park, Yerwada, Pune-411006, Maharashtra, India

PAN No.:

ACHFS9181P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Ultimate Holding Company :

Magna International Inc, Canada

 

 

Holding Company :

Magna Cyprus Holding Limited, Cyprus

 

 

Fellow Subsidiaries :

  • Autotek Industrial De Mexico SA DE CV, Mexico
  • Cosma International Inc., Canada
  • Cosym LLC, Russia
  • Cosma Tooling (Die) Engineering, South Korea
  • Cosma Die Technology, USA
  • Cosma International of America Inc, USA
  • Cosma Do Brazil Produtos E Servicos Automotivos Ltda, Brazil
  • Cosma Engineering Europe AG, Austria
  • Deco Automotive, Canada
  • Drive Automotive Industries, Inc., USA
  • Halewood Assemblies, U.K.
  • Karmax Heavy Stamping, Canada
  • Magna Automotive Technology amd Services (Shanghai) Company Limited, China
  • Magna Automotive Services Gmbh, Germany
  • Magna Closures Automotive Private Limited, India
  • Magna International GmbH, Germany
  • Magna International, Japan
  • Magna Tech and Tools Systems, China
  • Promatek Research Center, Canada
  • Shin Young Company Limited, China (Associate of the Ultimate Holding Company)
  • Sonora Forming S.A. De C.V., Mexico
  • Peterform LLC, Russia
  • Magna Automotive (Thailand) Limited, Thailand
  • Magna Automotive Holding, AG, Austria
  • Venest Industries, Canada
  • Vehma Engineering Solutions India Private Limited, India
  • Vehma International of America Inc., USA

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital : Rs.7420.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs.7055.407 Million

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

562,000,000

Equity Shares

Rs.10/- each

Rs.5620.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

36,45,08,100

Equity Shares

Rs.10/- each

Rs. 3645.081 Million

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

[15 Months]

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3645.081

2029.225

1225.000

(b) Reserves & Surplus

(3634.602)

(1859.101)

(644.346)

(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)

10.479

170.124

580.654

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7399.260

5220.250

2326.050

(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

0.000

5.940

1.552

Total Non-current Liabilities (3)

7399.260

5226.190

2327.602

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

1678.000

1275.654

747.000

(b) Trade payables

894.724

882.031

440.946

(c) Other current liabilities

2470.929

2172.597

858.455

(d) Short-term provisions

92.328

118.748

25.227

Total Current Liabilities (4)

5135.981

4449.030

2071.628

 

 

 

 

TOTAL

12545.720

9845.344

4979.884

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7591.383

6006.556

647.549

(ii) Intangible Assets

0.893

0.976

1.212

(iii) Capital work-in-progress

1351.556

1642.730

1987.088

(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

1056.798

747.568

975.776

(e) Other Non-current assets

0.150

0.150

0.000

Total Non-Current Assets

10000.780

8397.980

3611.625

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

168.550

82.163

27.943

(c) Trade receivables

245.382

113.244

45.582

(d) Cash and cash equivalents

419.204

345.783

816.747

(e) Short-term loans and advances

1473.249

818.093

477.832

(f) Other current assets

238.555

88.081

0.155

Total Current Assets

2544.940

1447.364

1368.259

 

 

 

 

TOTAL

12545.720

9845.344

4979.884

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

[15 Months]

 

SALES

 

 

 

 

 

Income / Turnover

957.279

267.911

245.840

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(1290.599)

(1059.657)

(568.791)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

460.326

155.098

17.962

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(1750.925)

(1214.755)

(586.753)

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(1750.925)

(1214.755)

(586.753)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(1859.101)

(644.346)

(57.593)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(3610.026)

(1859.102)

(644.346)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

147.007

76.124

42.942

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(4.80)

(5.99)

(4.79)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

[15 Months]

Current Maturities of Long term debt

610.500

0.000

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

[15 Months]

Net Profit Margin

(PAT / Sales)

(%)

(182.91)

(453.42)

(238.67)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(15.64)

(14.81)

(19.61)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(167.09)

(7.14)

(1.01)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

866.23

38.18

5.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.50

0.33

0.66

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012 [15 Months]

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1225.000

2029.225

3645.081

Reserves & Surplus

(644.346)

(1859.101)

(3634.602)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

580.654

170.124

10.479

 

 

 

 

long-term borrowings

2326.050

5220.250

7399.260

Short term borrowings

747.000

1275.654

1678.000

Total borrowings

3073.050

6495.904

9077.260

Debt/Equity ratio

5.292

38.183

866.233

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012 [15 Months]

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

245.840

267.911

957.279

 

 

8.978

257.312

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012 [15 Months]

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

245.840

267.911

957.279

Profit/Loss

(586.753)

(1214.755)

(1750.925)

 

(238.67%)

(453.42%)

(182.91%)

 

 

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)

No

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

No

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 three 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

Yes

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

No

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

 

 

Other external commercial borrowings

7399.260

5220.250

Short-term borrowings

 

 

Rupee term loans from banks

1678.000

1275.000

Working capital loans from banks

0.000

0.655

Total

9077.260

6495.905

Note :

 

Long-term Borrowings

 

The Company has taken an External Commercial Borrowing (ECB) under automatic route of the Reserve Bank of India from its holding company. The Company has utilized certain portion of such borrowing for working capital purpose. The management of Company has approached the relevant authorities seeking waiver for the said matter and believes that the impact, if any, with regards to the aforesaid will not be significant. Consequently no adjustments have been made to the financial statements.

 

 

Short-term borrowings

 

External commercial borrowings represents foreign currency loan for USD 131,200,000 (31 March, 2013: USD 95,000,000) borrowed by the Company from its holding company. The interest rate on borrowing is ranging between USD LIBOR plus 420 to 450 basis points. The loans are repayable in a staggered manner over a period of 9 years commencing from financial year 2014 -15.

 

The Company has availed working capital loan facility from Citibank against the guarantee issued by Magna International Inc, Canada (Ultimate holding company). The overall limit of the facility is Rs. 1825.000 Million (31 March 2013: Rs. 1275.000 Million). The loan is repayable on demand and carries interest rate ranging between 11.00% to 12.25% p.a. (31 March 2013: 10.00% to 12.00% p.a.). Further the Company had availed unsecured temporary cash credit facility from Citi Bank. The cash credit carried interest of 11.25%.

 

INDEX OF CHARGES : NO CHARGES EXIST FOR COMPANY

 

NOTE

 

The registered office of the company has been shifted from Satav Industrial Estate, Industrial Gala No. # 03, Gat # 376, Kharabwadi, Behind Racold, Chakan-Talegaon Road, Khed Taluka, Pune – 410501, Maharashtra, India to the present address w.e.f. 03.07.2012.

 

PERFORMANCE

 

The turnover during the year was Rs.957.279 Million. The management of the Company has taken several steps subsequent to the Balance Sheet date, to aggressively better the performance of the Company in coming years.

 

CORPORATE INFORMATION

 

The company is primarily engaged in the manufacture of sheet metal parts for passenger cars. The Company has been incorporated on May 7, 2009 under the Companies Act, 1956. The Company is a 99.99% subsidiary of Magna Cyprus Holding Limited, Cyprus. The CIN of the Company is U34200PN2009FTC133906.

 

FIXED ASSETS

 

TANGIBLE ASSETS 

 

  • Building
  • Leasehold Land
  • Leasehold Improvements
  • Plant and machinery
  • Computers
  • Furniture and fixtures
  • Office and other equipments

 

INTANGIBLE ASSETS 

 

  • 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.63.39

UK Pound

1

Rs.98.94

Euro

1

Rs.70.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

29

 

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.