MIRA INFORM REPORT

 

 

Report No. :

333657

Report Date :

27.07.2015

 

IDENTIFICATION DETAILS

 

Name :

LUCY ELECTRIC INDIA PRIVATE LIMITED

 

 

Registered Office :

R.S. No. 26-30, Village Noorpura, Post Baska, Beside Polycab, Halol - Baroda Toll Road, Halol, Panchmahal-389350, Gujarat

Tel. No.:

91-2676-304900

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.10.2007

 

 

Com. Reg. No.:

04-065443

 

 

Capital Investment / Paid-up Capital :

Rs. 170.000 Million

 

 

CIN No.:

[Company Identification No.]

U31900GJ2007PTC065443

 

 

IEC No.:

0308036751

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCL3883C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Medium and High Voltage Switchgears.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Lucy Electric India Private Limited formed on 5th October 2007, is a subsidiary of “W. LUCY AND CO. LIMITED’’, UNITED KINGDOM. It is established company having satisfactory track record.

 

During FY-2014, the company have reported minimal decline in its sales turnover and profitability.

 

However, the rating on Lucy Electric India Private Limited reflects the strong financial and managerial support from its holding company, healthy financial risk profile and capital structure, comfortable gearing backed by its debt to equity at 0.49 times.

 

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

 

In view of decent financials base backed by strong support from its holding company, the company can be considered for business dealings at usual trade terms and condition.

 


 

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. Rahul

Designation :

Accounts Executive

Contact No.:

91-2676-304900

Date :

25.07.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

R.S. No. 26-30, Village Noorpura, Post Baska, Beside Polycab, Halol - Baroda Toll Road, Halol, Panchmahal-389350, India

Tel. No.:

91-2676-304900

Fax No.:

91-2676-304804

E-Mail :

vishnu.tiwari@lucyswitchgear.com

Website :

http://www.lucyelectric.com

www.lucyswitchgear.com

 

 

Sales Office:

F-10, MIDC, Ambad, Nashik-422010, Maharashtra, India

 


 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Henry Thomas Derwent Clark

Designation :

Director

Address :

120 Kings Road West, Swanage, BH191HS, , United Kingdom

Date of Birth/Age :

22.07.1962

Date of Appointment :

05.10.2007

DIN No.:

00269015

 

 

Name :

Mr. John Adrian Griffiths

Designation :

Director

Address :

Flat 8 Fettlers House, Eagle Works, Walton Well Road , Oxford, OX2 6GE, United Kingdom, NA, , United Kingdom

Date of Birth/Age :

12.04.1962

Date of Appointment :

04.07.2014

DIN No.:

06916647

 

 

Name :

Mr. Phillip Christopher Williams

Designation :

Director

Address :

Villa No. 36, Carmen Village,Victory heights, Dubai Sports City, Dubai, NA,  United Arab Emirates

Date of Birth/Age :

02.05.1964

Date of Appointment :

19.12.2011

DIN No.:

05168475

 

 

Name :

Mr. Vishnupratap Rampratap Tiwari

Designation :

Director

Address :

Flat -2703,, 393/Emirates Hill First, Post Box-17709, Dubai, 283203, United Arab Emirates

Date of Birth/Age :

31.01.1969

Date of Appointment :

31.07.2012

DIN No.:

06362201

 

 

KEY EXECUTIVES

 

Name :

Mr. Deepkumar Vinitchandra Agrawal

Designation :

Secretary

Address :

Kalyan Nagar Society, Karelibaug, Vadodara-390018, Gujarat, India

Date of Birth/Age :

09.12.1913

Date of Appointment :

09.12.2013

PAN No.:

AMZPA0065C

 

 

Name :

Mr. Rahul

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

W. Lucy and Co Limited, United Kingdom

16999999

Lucy Electric (EMS) Limited, United Kingdom

1

Total

17000000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Medium and High Voltage Switchgears.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

UAE

 

 

Imports :

 

Products :

Raw Material

Countries :

UK

 

 

Terms :

 

Selling :

Cash, L/C and Credit (30 days, 60 days and 90 days)

 

 

Purchasing :

Cash, L/C and Credit (30 days, 60 days and 90 days)

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

End Users and OEMs

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

150 (Approximately)

 

 

Bankers :

Bank Name:

The Hong Kong Shanghai Banking Corporation Limited

Branch:

Raj Laxmi Complex, Vadodara, Gujarat, india

Person Name (with Designation):

Not Divulged

Contact Number:

91-9898272424 (Ringing)

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

No Facilities

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

--

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Walker, Chandiok and Company

Chartered Accountants

Address :

16th Floor, Tower- I I, Indiabulls Finance Centre, S B Marg, Elphinstone (West), Mumbai, Maharashtra, India

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

AAAFW4298E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

W. Lucy and Co. Limited, UK

 

 

Fellow Subsidiary Company:

·         Lucy Switchgear UK Limited

·         Lucy Switchgear F.Z.E

·         Lucy Switchgear (EMS) Limited

·         Lucy Zodion Limited

·         Lucy Middle East FZE

·         Lucy Electric South Africa (Pty) Limited

·         CG Lucy Switchgear Limited

·         Lucy Asian Pacific SDN BHD

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs. 10/- each

Rs. 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

17000000

Equity Shares

Rs. 10/- each

Rs. 170.000 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

170.000

170.000

170.000

(b) Reserves & Surplus

136.834

106.153

46.023

(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)

306.834

276.153

216.023

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

156.259

141.412

133.007

(b) Deferred tax liabilities (Net)

6.743

5.413

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.099

1.502

2.034

Total Non-current Liabilities (3)

165.101

148.327

135.041

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

118.434

99.054

115.918

(c) Other current liabilities

10.429

12.578

16.491

(d) Short-term provisions

0.089

0.064

0.086

Total Current Liabilities (4)

128.952

111.696

132.495

 

 

 

 

TOTAL

600.887

536.176

483.559

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

196.928

199.136

184.425

(ii) Intangible Assets

3.535

2.576

3.816

(iii) Capital work-in-progress

0.000

0.000

0.983

(iv) Intangible assets under development

0.000

2.833

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

25.828

4.798

0.498

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

226.291

209.343

189.722

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

94.156

109.602

92.260

(c) Trade receivables

103.337

118.672

139.146

(d) Cash and cash equivalents

167.629

64.444

34.265

(e) Short-term loans and advances

6.299

34.115

28.166

(f) Other current assets

3.175

0.000

0.000

Total Current Assets

374.596

326.833

293.837

 

 

 

 

TOTAL

600.887

536.176

483.559

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

553.762

556.163

403.065

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

513.751

478.620

435.673

 

 

 

 

 

 

PROFIT BEFORE TAX

40.011

77.543

(32.608)

 

 

 

 

 

Less

TAX                                                                 

9.330

17.413

0.000

 

 

 

 

 

 

PROFIT AFTER TAX

30.681

60.130

(32.608)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O. B Value of Export

532.689

537.347

399.703

 

TOTAL EARNINGS

532.689

537.347

399.703

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

CIF Value of import

67.295

49.518

55.419

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.80

3.54

(1.92)

 

Expected Sales (2014-2015): Rs. 560.000 Million

 

The above information has been parted by Mr. Rahul (Accounts Executive)

 


 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

0.000

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

129.719

83.069

(88.215)

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

6.66

14.54

(6.76)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.28

(0.15)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.51

0.51

0.62

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.90

2.93

2.22

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

170.000

170.000

170.000

Reserves & Surplus

46.023

106.153

136.834

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

216.023

276.153

306.834

 

 

 

 

Long-term borrowings

133.007

141.412

156.259

Short term borrowings

0.000

0.000

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

133.007

141.412

156.259

Debt/Equity ratio

0.616

0.512

0.509

 

 

 

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

403.065

556.163

553.762

 

 

37.983

(0.432)

 

 

 

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

403.065

556.163

553.762

Profit/ (Loss)

(32.608)

60.130

30.681

 

(8.09%)

10.81%

5.54%

 

 



 

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

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

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

 


 

 

INDEX OF CHARGES NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Term loans from others

156.259

141.412

 

 

 

Total

156.259

141.412

 

 

REVIEW OF OPERATIONS:

 

Sales and other income of the Company of FY 2013 - 14 has fallen slightly to INR Rs. 553.762 Million as compared to the previous year of INR Rs. 556.163 Million.

 

During the year, Profit after Tax (PAT) of the Company falls down to INR Rs. 30.681 Million compared to INR Rs. 60.130 Million of FY 2012-13.

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from 301/302, Sarathi Complex, 3rd Floor, Opposite Nutan Bharat Society, Alkapuri, Vadodara-390007, Gujarat, India to the present address w.e.f 29.09.2011

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Buildings

·         Plant and Equipment

·         Factory Equipments

·         Office equipment

·         Furniture and Fixtures

·         Vehicles

·         Computer Equipments

·         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 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. 63.89

UK Pound

1

Rs. 99.10

Euro

1

Rs. 70.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.