MIPL-Logo

MIRA INFORM REPORT

 

 

Report No. :

333342

Report Date :

22.07.2015

 

 

IDENTIFICATION DETAILS

 

Name :

BHARAT HEAVY ELECTRICALS LIMITED

 

 

Registered Office :

BHEL House, Siri Fort, New Delhi – 110049

Tel. No.:

91-11-66337000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

13.11.1964

 

 

Com. Reg. No.:

55-004281

 

 

Capital Investment / Paid-up Capital :

Rs.4895.200 Million

 

 

CIN No.:

[Company Identification No.]

L74899DL1964GOI004281

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB06995C / DELB01364G / DELB01591C / DELB05940E

 

 

PAN No.:

[Permanent Account No.]

AAACB4146P

 

 

Legal Form :

A Public Limited Liability company. The company’s Share are Listed on the Stock Exchanges.

 

 

Line of Business :

Subject is engaged in the business of Design, engineering, manufacture, construction, testing, commissioning and servicing of a wide range of products and services for the core sectors of the economy, viz. Power, Transmission, Industry, Transportation (Railway), Renewable Energy, Oil and Gas and Defence.

 

 

No. of Employees :

47,525 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa (73)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

 

Maximum Credit Limit :

USD 974000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist  

 

 

Comments :

BHEL is a “MAHARATNA” CPSE with Government of India holding 63.06% stake. BHEL is an Integrated Power Plant Equipment manufacturer and one of the largest engineering and manufacturing companies in India.

 

It is a well-established company having fine track.

 

The rating reflects on company’s strong financial risk profile, driven by low debt levels, robust liquidity and healthy financial flexibility.

 

Rating further take strength on BHEL leading position in the power and industrial electrical equipment markets in India.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

In view of sound financial risk profile and strong market position, the company can be considered good for normal business dealings at usual trade terms and conditions.

 

 

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

CRISIL

Rating

Long term bank facilities : AAA

Rating Explanation

Highest degree of safety and carry lowest credit risk.

Date

April, 2015

 

 

Rating Agency Name

CRISIL

Rating

Short term bank facilities = A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk.

Date

April, 2015

 

 

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.

 

 

LOCATIONS

 

Registered Office :

BHEL House, Siri Fort, New Delhi – 110049, India

Tel. No.:

91-11-66337000 (Multiple Lines)

Fax No.:

91-11-26493021/ 26492534

E-Mail :

cmdbs@asiad.bhel.co.in

md@bhpvl.com

tj@bheltry.co.in

inder@bhel.in

Website :

http://www.bhel.com

http://www.bhelhyderabad.com

 

 

Head Office :

17, Rajasthan Voyoc Nagar, G.T. Kanal Road, New Delhi, India

 

 

Branch Office 1:

Ramchandrapuram, Hyderabad – 502032, Telangana, India

 

 

Branch Office 2:

Piping Centre , 80, G. N. Chetty Road, Chennai-600017, Tamilnadu, India

 

 

BHEL Manufacturing Units1:

Lodhi Road Tiruchirappalli – 420014, Tamilnadu, India

·         High Pressure Boiler Plant

·         Seamless Steel Tube Plant

 

 

PLANT LOCATION

 

 

 

BHEL Manufacturing Units 2 :

Bangalore

·         Electronic Division, PB No. 2606, Mysore Road, Bangalore – 560026, Karnataka, India 

·         Electronics Systems Division

·         Electro Porcelain Division

 

Bhopal

·         Heavy Electrical Plant

 

Goindwal

·         Industrial Valves Plant

 

Haridwar, Uttaranchal

·         Heavy Electrical Equipment Plant

·         Central Foundry Forge Plant

 

Hyderabad

·         Heavy Power Equipment Plant

 

Jagdishpur

·         Insulator Plant

·         Centralised Stamping Unit

 

P.O. BHEL, Jhansi – 284129, Uttar Pradesh, India

·         Transformer Plant

 

Rudrapur

·         Components Fabrication Plant

 

Ranipet

·         Boiler Auxiliaries Plant

 

Thirumayam

·         Power Plant Piping Unit

 

 

BHEL Repairs units :

Mumbai

·         Electrical Machine Repair Plant

 

Varanasi

·         Heavy Equipment Repair Plant

 

 

BHEL Subsidiaries :

Visakhapatnam

·         Bharat Heavy Plate and Vessels Limited

 

Kasaragod

·         BHEL Electrical Machine Limited

 

 

DIRECTORS

 

AS ON 31.03.2014

 

Name :

Ms. Harinder Hira

Designation :

Part-time Non-official Director

 

 

Name :

Mr. B. Prasada Rao

Designation :

Chairman and Managing Director

 

 

Name :

Mr. S.K. Bahri

Designation :

Additional Secretary and Financial Adviser, DIPP

 

 

Name :

Mr. R. Krishnan

Designation :

Director (Human Resource)

 

 

Name :

Mr. W.V.K. Krishna Shankar

Designation :

Director (Industrial Systems and Products)

 

 

Name :

Mr. Ambuj Sharma

Designation :

Additional Secretary, DHI

 

 

Name :

Mr. P.K. Bajpai

Designation :

Director (Finance)

 

 

Name :

Mr. Atul Sobti

Designation :

Director (Power)

 

 

KEY EXECUTIVES

 

Name :

Mr. I.P. Singh

Designation :

Company Secretary

 

MANAGEMENT COMMITTEE

 

 

Name :

B. Prasada Rao

Designation :

CMD

 

 

Name :

P. K. Bajpai

Designation :

Director (Finance)

 

 

Name :

R. Krishnan

Designation :

Director (HR)

 

 

Name :

W.V.K. Krishna Shankar

Designation :

Director (ISandP)

 

 

Name :

Atul Sobti

Designation :

Director (Power)

 

 

Name :

A.V. Krishnan

Designation :

ED (Trichy)

 

 

Name :

Jainender Kumar

Designation :

ED (PMG)

 

 

Name :

B. Shankar

Designation :

ED (HR and CC)

 

 

Name :

T.N. Veeraraghavan

Designation :

ED (Ranipet)

 

Name :

S.C. Mittal

Designation :

ED (Finance and CCG)

 

Name :

K.C. Ramamurthy

Designation :

ED (EDN)

 

Name :

A.K. Dave

Designation :

ED (CMTandIP, MON and MM)

 

Name :

C.K. Shrikhande

Designation :

ED (PSNR)

 

Name :

S. Gopinath

Designation :

ED (Thirumayam and PC)

 

Name :

Rajiv Puri

Designation :

ED (PEM and ISG)

 

Name :

S.R. Prasad

Designation :

ED (Bhopal)

 

Name :

N. Ravi Chander

Designation :

ED (HPEP, Hyderabad)

 

Name :

Anuj Bhatnagar

Designation :

ED (FQA and Safety)

 

Name :

Prakash Chand

Designation :

ED (HEEP, Haridwar)

 

Name :

Akhil Joshi

Designation :

ED (TLandJV, MandA)

 

Name :

Dr. S. Sekar

Designation :

ED (Corp. RandD)

 

Name :

S.V.S. Narayana

Designation :

ED (CFFP, Haridwar)

 

Name :

Rajeev Srivastava

Designation :

ED (SSBG)

 

Name :

V. Venkata Krishnan

Designation :

ED (PS Mktg.)

 

Name :

S.C. Jain

Designation :

ED (PSWR)

 

Name :

K. Rajendran, ED

Designation :

(Coordination)

 

Name :

K.K. Seth

Designation :

ED (HRDI, NIC and CPG)

 

Name :

Ramesh Koul

Designation :

ED (TBG)

 

Name :

B.S. Vishwanatha

Designation :

ED (TSG)

 

Name :

Devendra Raina

Designation :

ED (IPE and IPM)

 

Name :

S.N. Maiti

Designation :

ED (PSTS)

 

Name :

M.K. Sharma

Designation :

ED (PEandSD)

 

Name :

Pradeep Singhal

Designation :

ED (CSR, HSE and Admn)

 

Name :

L.K. Rawal

Designation :

ED (PandD)

 

Name :

C.V.S.N. Murthy

Designation :

ED (Renewables and Water Business)

 

Name :

Amitabh Mathur

Designation :

ED (PSER)

 

PERMANENT INVITEES

 

 

Name :

S. Raj Sabapathy

Designation :

I (ROD and CFP)

 

Name :

R. Raghavan

Designation :

GM-I (ISG)

 

Name :

Kamalesh Das

Designation :

GM-I (CBU)

 

Name :

D. Bandyopadhyay

Designation :

GM-I (PSSR)

 

Name :

J. Sankaran

Designation :

GM-I (HPVP)

 

Name :

D. Guin

Designation :

GM-I (IO)

 

Name :

M. Khasgiwala

Designation :

GM-I (Jhansi)

 

Name :

K. Purswani

Designation :

GM-I (CQ)

 

SECRETARY

 

 

Name :

K.S. Shivaprasad

Designation :

GM (P and D)

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.06.2015

 

Category of Shareholder

Total No. of Shares

Total Shareholding as a % of Total No. of Shares

 

(A) Shareholding of Promoter and Promoter Group

http://www.bseindia.com/include/images/clear.gif(1) Indian

 

 

http://www.bseindia.com/include/images/clear.gifCentral Government / State Government(s)

1543452000

63.06

http://www.bseindia.com/include/images/clear.gifSub Total

1543452000

63.06

http://www.bseindia.com/include/images/clear.gif(2) Foreign

 

 

Total shareholding of Promoter and Promoter Group (A)

1543452000

63.06

(B) Public Shareholding

http://www.bseindia.com/include/images/clear.gif(1) Institutions

 

 

http://www.bseindia.com/include/images/clear.gifMutual Funds / UTI

41888066

1.71

http://www.bseindia.com/include/images/clear.gifFinancial Institutions / Banks

126437661

5.17

http://www.bseindia.com/include/images/clear.gifInsurance Companies

256127837

10.46

http://www.bseindia.com/include/images/clear.gifForeign Institutional Investors

394269174

16.11

http://www.bseindia.com/include/images/clear.gifSub Total

818722738

33.45

http://www.bseindia.com/include/images/clear.gif(2) Non-Institutions

 

 

http://www.bseindia.com/include/images/clear.gifBodies Corporate

23226795

0.95

http://www.bseindia.com/include/images/clear.gifIndividuals

 

 

Individual shareholders holding nominal share capital up to Rs. 0.100 Million

53426916

2.18

Individual shareholders holding nominal share capital in excess of Rs. 0.100 Million

332055

0.01

http://www.bseindia.com/include/images/clear.gifAny Others (Specify)

8439496

0.34

http://www.bseindia.com/include/images/clear.gifTrusts

2336393

0.10

http://www.bseindia.com/include/images/clear.gifClearing Members

2236291

0.09

http://www.bseindia.com/include/images/clear.gifNon Resident Indians

3861962

0.16

http://www.bseindia.com/include/images/clear.gifOthers

4100

0.00

http://www.bseindia.com/include/images/clear.gifOthers

750

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

85425262

3.49

Total Public shareholding (B)

904148000

36.94

Total (A)+(B)

2447600000

100.00

(C) Shares held by Custodians and against which Depository Receipts have been issued

 

 

http://www.bseindia.com/include/images/clear.gif(1) Promoter and Promoter Group

0

0.00

http://www.bseindia.com/include/images/clear.gif(2) Public

0

0.00

http://www.bseindia.com/include/images/clear.gifSub Total

0

0.00

 

 

 

Total (A)+(B)+(C)

2447600000

100.00

 

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Design, engineering, manufacture, construction, testing, commissioning and servicing of a wide range of products and services for the core sectors of the economy, viz. Power, Transmission, Industry, Transportation (Railway), Renewable Energy, Oil and Gas and Defence.

 

 

Products :

Product Description

 

Item Code No.

Boilers other than parts

840210

Complete generating sets including hydro turbines

85023902

Gas Turbine of thrust exceeding 115000 KW

84118206

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Supplier :

Not Divulged

 

 

Customer  :

Not Divulged

 

 

No. of Employees :

47,525 (Approximately)

 

 

Bankers :

·         Allahabad Bank

·         Andhra Bank

·         Bank of Baroda

·         Canara Bank

·         Corporation Bank

·         Central Bank

·         Indian Bank

·         Indian Oversea Bank

·         Oriental Bank of Commerce

·         Punjab National Bank

·         Punjab & Sindh Bank

·         State Bank of India

·         State Bank of Hyderabad

·         Syndicate Bank

·         State Bank of Travancore

·         UCO Bank

·         Union Bank of India

·         United Bank of India

·         Vijaya Bank

·         IDBI Bank

·         CITI Bank N.A

·         Deutsche Bank AG

·         The Hongkong and Shanghai Banking Corporation Limited

·         Standard Chartered Bank

·         The Royal Bank of Scotland N.V.

·         J P Morgan

·         Axis Bank

·         The Federal Bank Limited

·         HDFC

·         Kotak Mahindra Bank

·         ICICI Bank

·         Indusind Bank

·         Yes Bank

 

 

Facilities :

SECURED LOANS

31.03.2015

Rs. In Million

31.03.2014

Rs. In Million

LONG TERM BORROWINGS

 

 

Long term maturities of finance lease obligations

NA

1047.700

SHORT TERM BORROWINGS

 

 

From banks

 

 

Rupee export packing credit

(Secured by first charge by way of hypothecation of raw materials, components, work-in-progress, finished goods, stores, trade receivables both present and future)

NA

25500.000

 

 

 

Total

 

NA

26547.700

 

 

 

 

 

Auditors :

·         S.N. Dhawan and Company

Chartered Accountants

New Delhi, India

 

·         Wahi and Gupta

Chartered Accountants

New Delhi, India

 

·         Vinay Kumar and Company

Chartered Accountants

Allahabad, Uttar Pradesh, India

 

·         Anjaneyulu and Company

Chartered Accountants

Hyderabad, Andhra Pradesh, India

 

·         Vardhaman and Company

Chartered Accountants

Trichy, Tamilnadu, India

 

·         Patel Mohan Ramesh and Company,

Chartered Accountants

Bangalore, Karnataka, India

 

·         SBA and Company

Chartered Accountants

Bhopal, Madhya Pradesh, India

 

·         J. V. Ramanujam and Company

Chartered Accountants

Chennai, Tamilnadu, India

 

 

Cost Auditors :

·         Jugal K. Puri and Associates

Cost Accountants

New Delhi, India

 

·         K.L. Jaisingh and Company

Cost Accountants

Noida, India

 

Narsimha Murthy and Company

Cost Accountants

Hyderabad, Andhra Pradesh, India

 

·         RKMS and Associates

Cost Accountants

Chennai, Tamilnadu, India

 

·         Vishwanath Bhat and Company

Cost Accountants

Bangalore, Karnataka, India

 

·         Sunil Singh and Company

Cost Accountants

Lucknow, Uttar Pradesh, India

 

·         Sanjay Kasliwal and Associates

Cost Accountants

Bhopal, Madhya Pradesh, India

 

·         Velamarthi and Associates

Cost Accountants

Visakhapatnam, Andhra Pradesh, India

 

 

Joint Ventures :

·         Powerplant Performance Improvement Limited

·         BHEL-GE Gas Turbine Services Private Limited

·         NTPC-BHEL Power Projects Private Limited

·         Raichur Power Corporation Limited

·         Dada Dhuniwale Khandwa Power Limited

·         Latur Power Company Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital : Not Available

 

Issued, Subscribed & Paid-up Capital : Rs.4895.200 Million

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000000000

Equity Shares

Rs.2/- each

Rs.20000.000 Million

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2447600000

Equity Shares

Rs.2/- each

Rs.4895.200 Million

 

 

 

 

 

a)     The reconciliation of the number of equity shares outstanding is set out below:

 

Equity Shares

Number of Shares

Rs. In Million

Shares outstanding at the beginning of the year

2447600000

4895.200

Shares bought back during the year

--

--

Shares outstanding at the end of the year

2447600000

4895.200

 

b)    Details of shares held by shareholders holding more than 5% shares at the year-end:

 

Name of Shareholders

Number of Shares

% holding

President of India (POI) along with nominees

1543452000

63.06%

Life Insurance Corporation of India

242890195

9.92%

Face Value per share

2.00

2.00

 

c)     Terms / rights attached to the equity shares:

 

The company has only one class of equity shares having par value of Rs.2 per share (previous year Rs.2 per share). Each holder of the equity shares is entitled to one vote per share.

 

d)    4.66% of BHEL’s total paid up equity share capital (11,41,00,000 shares) were sold by Government of India through Block Deal to Life Insurance Corporation of India on 03.03.2014.


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

31.03.2014

31.03.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

4895.200

4895.200

4895.200

(b) Reserves & Surplus

335950.800

325575.300

299545.800

(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)

340846.000

330470.500

304441.000

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

610.000

1047.700

1292.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

53588.400

66001.700

57896.800

(d) long-term provisions

67552.100

74964.300

59440.200

Total Non-current Liabilities (3)

121750.500

142013.700

118629.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

25500.000

12860.000

(b) Trade payables

87989.400

87190.200

96751.800

(c) Other current liabilities

91233.100

114441.400

138623.700

(d) Short-term provisions

42852.300

28295.900

29981.100

Total Current Liabilities (4)

222074.800

255427.500

278216.600

 

 

 

 

TOTAL

684671.300

727911.700

701286.600

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46583.200

45251.300

43146.700

(ii) Intangible Assets

0.000

1678.100

1438.200

(iii) Capital work-in-progress

0.000

6220.100

11335.100

(iv) Intangible assets under development

0.000

201.100

380.800

(b) Non-current Investments

4176.700

4201.700

4291.700

(c) Deferred tax assets (net)

22207.300

19689.500

15506.900

(d)  Long-term Loan and Advances

12190.500

11671.400

9055.400

(e) Other Non-current assets

114138.200

118810.700

106537.200

Total Non-Current Assets

199295.900

207723.900

191692.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

101016.600

97975.500

117638.200

(c) Trade receivables

262235.000

280719.200

292344.900

(d) Cash and cash equivalents

98127.000

118729.300

77320.500

(e) Short-term loans and advances

22246.500

20238.600

20291.200

(f) Other current assets

1750.300

2525.200

1999.800

Total Current Assets

485375.400

520187.800

509594.600

 

 

 

 

TOTAL

684671.300

727911.700

701286.600

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Revenue from Operations

295419.700

383888.200

476176.700

 

 

Interest and Other Income

14750.400

23360.400

19286.900

 

 

TOTAL                                    

310170.100

407248.600

495463.600

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Consumption of Material Consumed

172582.800

220990.800

278993.700

 

 

(Increase)/Decrease in work in progress and finished goods

(3380.400)

10574.000

1162.100

 

 

Employees remuneration and benefit 

54500.000

59337.800

57527.800

 

 

Other Expenses of Manufacture, Administration, Selling and Distribution 

53276.800

33085.000

37765.600

 

 

Provision Net

0.000

22587.000

15657.700

 

 

Cost of Jobs Done for Internal Use

0.000

(684.600)

(758.700)

 

 

Prior Period Items (Net)

101.100

60.100

4.400

 

 

TOTAL                                    

277080.300

345950.100

390352.600

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

33089.800

61298.500

105111.000

 

 

 

 

 

Less

INTEREST AND OTHER BORROWING COST   

916.500

1326.300

1252.700

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

32173.300

59972.200

103858.300

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

10773.200

9829.200

9533.900

 

 

 

 

 

 

PROFIT BEFORE TAX

21400.100

50143.000

94324.400

 

 

 

 

 

Less

TAX                                                                 

7207.200

15535.200

28177.100

 

 

 

 

 

 

PROFIT AFTER TAX                

14192.900

34607.800

66147.300

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11712.500

11021.200

10312.300

 

 

 

 

 

Add

ADJUSTMENT OF DEBIT BALANCE OF PROFIT AND LOSS ACCOUNT UPTO 30.09.2011 PURSUANT TO AMALGAMATION

NA

(2780.500)

0.000

 

 

 

 

 

Add

ADJUSTMENT PURSUANT TO AMALGAMATION FOR PROFIT DURING THE PERIOD FROM 01.10.2011 TO 31.03.2013

NA

599.500

0.000

 

 

 

 

 

Add

ADJUSTMENT FOR PROVISION FOR TAX AND DEFERRED TAX ON AMALGAMATION

NA

1368.500

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

25000.000

50000.000

 

 

Dividend

NA

6926.800

13230.000

 

 

Tax on Dividend

NA

1177.200

2208.400

 

BALANCE CARRIED TO THE B/S

NA

11712.500

11021.200

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods

NA

13584.100

4386.800

 

 

Interest

NA

0.000

0.000

 

 

Election and Other Services

NA

2501.600

1431.200

 

 

FE in Deemed Export (Including domestic contracts and SEZ)

NA

71691.700

117747.900

 

TOTAL EARNINGS

NA

87777.400

123565.900

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

NA

22486.700

30425.100

 

 

Components & Spares Parts

NA

40131.000

32454.100

 

 

Capital Goods

NA

853.000

3198.600

 

TOTAL IMPORTS

NA

63470.700

66077.800

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.80

14.14

27.03

 

 

CURRENT MATURITIES OF FINANCE LEASE OBLIGATION DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current maturities of finance lease obligation

NA

676.800

752.400

Cash generated from operations

NA

66494.400

51023.000

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin
(PAT / Sales)

(%)

4.80

9.02

13.89

 

 

 

 

 

Operating Profit Margin
(PBIDT/Sales)

(%)

11.20

15.97

22.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.25

7.19

14.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.15

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.08

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.19

2.04

1.83

 

 

STOCK PRICES

 

Face Value

Rs.2.00/-

Market Value

Rs.283.65/-

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

4895.200

4895.200

4895.200

Reserves & Surplus

299545.800

325575.300

335950.800

Share Application money pending allotment

0.000

0.000

0.000

Net worth

304441.000

330470.500

340846.000

 

 

 

 

long-term borrowings

1292.000

1047.700

610.000

Short term borrowings

12860.000

25500.000

0.000

Total borrowings

14152.000

26547.700

610.000

Debt/Equity ratio

0.046

0.080

0.002

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

476176.700

383888.200

295419.700

 

 

(19.381)

(23.045)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

476176.700

383888.200

295419.700

Profit

66147.300

34607.800

14192.900

 

13.89%

9.02%

4.80%

 

 

 

 

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

No

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

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 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

Yes

33

Market information

---

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

LITIGATION DETAILS

 


 

 

 

Case Details

 

Bench:-Bombay

 

Presentation Date:- 24/06/2015

                                                                                                                                                                

Lodging No.:-

EXAL/1298/2015

Filing Date:-

24/06/2015

 

Petitioner:-

ALBILAL GROUP OF GENERAL CONTRACT LIMITED

Respondent:-

BHARAT HEAVY ELECTRICALS LIMITED

 

Petn.Adv.:-

ADVANI AND CO (I2028)

 

District:-

MUMBAI

                

Bench:-

SINGLE

Status:-

Pre-Admission

Category:-

EXECUTION APPLICATIONS.

                                                                                      

Act :-

Code of Civil Procedure 1908

 

 

INDEX OF CHARGE:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

90041091

21/01/2015 *

50,000,000,000.00

STATE BANK OF INDIA

CAG BRANCH, JAWAHAR VYAPAR BHAWAN, 1, TOLSTOY MAR 
G, NEW DELHI, DELHI - 110001, INDIA

C43556943

2

80025169

21/01/2015 *

550,000,000,000.00

STATE BANK OF INDIA

CAG BRANCH, JAWAHAR VYAPAR BHAWAN, 1, TOLSTOY MAR 
G, NEW DELHI, DELHI - 110001, INDIA

C43559517

 

*Date of modification Charges

 

FIXED ASSETS:

·         Freehold land (incl. development exp.)

·         Leasehold land (incl. development exp.)

·         Roads, bridges and culverts

·         Buildings

·         Leasehold buildings

·         Drainage, sewerage and water supply

·         Railway siding

·         Locomotives and wagons

·         Plant and Machinery

·         Electronic data processing equipments

·         Electrical installations

·         Construction Equipment

·         Vehicles

·         Furniture and fixtures

·         Office and other equipments

·         Software


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.65

UK Pound

1

Rs.99.14

Euro

1

Rs.68.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

9

PAID-UP CAPITAL

1~10

8

OPERATING SCALE

1~10

8

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

8

--PROFITABILIRY

1~10

8

--LIQUIDITY

1~10

8

--LEVERAGE

1~10

8

--RESERVES

1~10

8

--CREDIT LINES

1~10

8

--MARGINS

-5~5

---

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--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

YES

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

73

 

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.