![]()
|
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 |
|
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 : |
|
|
Website : |
|
|
|
|
|
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 |
||
|
|
|
|
|
|
1543452000 |
63.06 |
|
|
1543452000 |
63.06 |
|
|
|
|
|
Total shareholding of
Promoter and Promoter Group (A) |
1543452000 |
63.06 |
|
(B) Public Shareholding |
||
|
|
|
|
|
|
41888066 |
1.71 |
|
|
126437661 |
5.17 |
|
|
256127837 |
10.46 |
|
|
394269174 |
16.11 |
|
|
818722738 |
33.45 |
|
|
|
|
|
|
23226795 |
0.95 |
|
|
|
|
|
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 |
|
|
8439496 |
0.34 |
|
|
2336393 |
0.10 |
|
|
2236291 |
0.09 |
|
|
3861962 |
0.16 |
|
|
4100 |
0.00 |
|
|
750 |
0.00 |
|
|
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 |
|
|
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
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 : |
|
||||||||
|
|
|
||||||||
|
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 : |
|
|
|
|
|
|
|
|
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 |
(%) |
4.80 |
9.02 |
13.89 |
|
|
|
|
|
|
|
Operating Profit Margin |
(%) |
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
|
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 |
C43556943 |
|
2 |
80025169 |
21/01/2015 * |
550,000,000,000.00 |
STATE BANK OF INDIA |
CAG BRANCH, JAWAHAR VYAPAR BHAWAN, 1, TOLSTOY MAR |
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,
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 |
|
|
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 |
||
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.