|
Report No. : |
319950 |
|
Report Date : |
30.04.2015 |
IDENTIFICATION DETAILS
|
Name : |
BHARAT
ELECTRONICS LIMITED |
|
|
|
|
Registered
Office : |
Outer Ring Road,
Nagavara, |
|
Tel. No.: |
91-80-25039300 /
25039266 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
21.04.1954 |
|
|
|
|
Com. Reg. No.: |
08-000787 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 800.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L32309KA1954GOI000787 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BLRB04051F/
BLRC00582B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACB5985C |
|
|
|
|
Legal Form : |
A Public Limited Liability company. The company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
The Company is engaged in manufacture and supply of strategic
electronic products primarily to Defence Services. |
|
|
|
|
No. of Employees
: |
10305 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Aa (76) |
|
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 2100000000 |
|
|
|
|
Status : |
Excellent |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a public sector undertaking, was established under the
Ministry of Defense (MOD) to cater to the needs of the defense sector. It is
a well-established company having excellent track record. The rating takes into account the majority ownership by the Government
of India. BEL’s strategic position as a dominant supplier of defense
electronics to the Indian armed forces. The rating also takes into consideration company strong financial risk
profile marked by healthy net worth and decent profitability of the company. Trade relations are reported as fair. Business is active. Payments are
reported to be regular and as per commitments. The company can be considered good for normal business dealings at
usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
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 |
ICRA |
|
Rating |
Fund based limits: “AAA” |
|
Rating Explanation |
Highest degree of safety and lowest credit risk. |
|
Date |
March 2014 |
|
Rating Agency Name |
ICRA |
|
Rating |
Non-Fund based limits: “A1+” |
|
Rating Explanation |
Very strong degree of safety and lowest credit risk. |
|
Date |
March 2014 |
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
31-03-2014.
LOCATIONS
|
Registered Office : |
Outer Ring Road,
Nagavara, Bangalore – 560045, Karnataka, India |
|
Tel. No.: |
91-80-25039300 /
25039266 |
|
Fax No.: |
91-80-25039305 /
25039233 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Jalahalli Post, Bangalore - 560013, Karnataka, India |
|
Tel. No.: |
91-80-28382626 |
|
Fax No.: |
91-80-28382067 |
|
|
|
|
Factory 2 : |
Site IV, Sahibabad Industrial Area, Bharat Nagar Post, Ghaziabad - 201
010, Uttar Pradesh, India |
|
Tel. No.: |
91-120-2777707 |
|
Fax No.: |
91-120-2776730 |
|
|
|
|
Factory 3 : |
|
|
Tel. No.: |
91-20-25865400, 22903000 |
|
Fax No.: |
91-20-25880577, 25888789 |
|
|
|
|
Factory 4 : |
Post Box No. 26, |
|
Tel. No.: |
91-8672-223581-83 |
|
Fax No.: |
91-8672-222640 |
|
|
|
|
Factory 5 : |
Plot No. 405, Industrial Area, Phase III, Panchkula - 134 113, |
|
Tel. No.: |
91-172-3937252, 2591528, 3937400 |
|
Fax No.: |
91-172-2594548 / 2591463 |
|
|
|
|
Factory 6 : |
Balbhadrapur, Kotdwara - 246 149, |
|
Tel. No.: |
91-1382-231171 to 231178 |
|
Fax No.: |
91-1382-231132, 231135 |
|
|
|
|
Factory 7 : |
Plot No. L-1, MIDC, Industrial Area, Raigad District, Taloja - 410
308, |
|
Tel. No.: |
91-22-27412701 |
|
Fax No.: |
91-22-27412888 / 27412887 |
|
|
|
|
Factory 8 : |
Post Box No. 981, Nandambakkam, Chennai – 600 089, |
|
Tel. No.: |
91-44-22326906 |
|
Fax No.: |
91-44-22326905 |
|
|
|
|
Factory 9 : |
Nacharam Industrial Estate, |
|
Tel. No.: |
91-40-27194700 |
|
Fax No.: |
91-40-27171406 |
DIRECTORS
As on: 31.03.2014
|
Name : |
Mr. Anil Kumar |
|
Designation : |
Chairman and Managing Director |
|
|
|
|
Name: |
Mr. M L Shanmukh |
|
Designation: |
Director (Human Resources) |
|
|
|
|
Name : |
Mr. H N Ramakrishna |
|
Designation : |
Director (Marketing) |
|
|
|
|
Name : |
Mr. Sunil Kumar Sharma |
|
Designation : |
Director (Bangalore Complex) |
|
|
|
|
Name : |
Mr. Amol Newaskar |
|
Designation : |
Director (Other Units) |
|
|
|
|
Name : |
Dr. Ajit T Kalghatgi |
|
Designation : |
Director (Research & Development) |
|
|
|
|
Part - Time Independent
Directors |
|
|
|
|
|
Name: |
Mr. P K Mishra |
|
Designation: |
Joint Secretary (ES), Ministry of Defence, Department of Defence Production |
|
|
|
|
Name: |
Lt Gen S P Kochhar |
|
Designation: |
Bar to AVSM, SM, VSM, ADC, Signal Officer-in-Chief and Senior Colonel Commandant, Corps of Signals, Army Headquarters |
|
|
|
|
Part-time
Independent Directors |
|
|
|
|
|
Name: |
Mr. N Sitaram |
|
Designation: |
former Chief Controller (R&D), DRDO |
|
|
|
|
Name: |
Prof Anurag Kumar |
|
Designation: |
Professor, IISc, Bangalore |
|
|
|
|
Name: |
Prof R Venkata Rao |
|
Designation: |
Vice-Chancellor, National Law School of India University, Bangalore |
|
|
|
|
Name: |
Mr. S M Acharya |
|
Designation: |
IAS (Retd), ex - Secretary to Government of India |
|
|
|
|
Name: |
Lt Gen (Retd) Vinod Kumar Mehta |
|
Designation: |
ex - Director General Quality Assurance, Ministry of Defence |
|
|
|
|
Name: |
Mr. Vikram Srivastava |
|
Designation: |
IPS (Retd), ex - DG CRPF & ITBP |
|
|
|
|
Permanent
Special Invitees to all the Board Meetings : |
|
|
|
|
|
Name: |
Mr.
P K Kataria |
|
Designation: |
Additional
Financial Advisor and Joint Secretary, Ministry of Defense |
|
|
|
|
Name: |
Vice
Admiral Dilip Deshpande |
|
Designation: |
AVSM,
AVSM, VSM, Chief of Material, Indian Navy |
KEY EXECUTIVES
|
Name: |
Mr. M N Krishnamurthy, IPS |
|
Designation: |
Chief Vigilance Officer |
|
|
|
|
Name: |
Mrs. Elaine Mathias |
|
Designation: |
Executive Director |
|
|
|
|
Name: |
Mr. C.R. Prakash |
|
Designation: |
Company Secretary |
|
|
|
|
General
Managers : |
|
|
|
|
|
UNITS :
(Executive Directors / General Manager) |
|
|
|
· Mr. Philip Jacob · Mr. Manmohan Handa · Mr. R Chandrakumar · Mr. A R Krishna Murthy · Mr. M M Joshi · Mr. M Vijayaraghavan · Mr. Sanmoy Kumar Acharya · Mr. M V Gowtama · Mr. K R Natarajan · Mr. Suresh Katyal · Mr. S Chandrasekar · Cdr (Retd) T Jagannath · Mr. Nataraj Krishnappa |
|
|
|
|
Chennai : |
· Mr. Vijay Gundannavar |
|
|
|
|
|
· Mr. Girish Kumar · Mr. R K Handa · Mr. A K Sharma |
|
|
|
|
|
· Mr. R N Bagdalkar |
|
|
|
|
Kotdwara : |
·
Mr. D K Mehrotra
|
|
|
|
|
Machilipacnam |
· Mr. G Raghavendra Rao |
|
|
|
|
Navi Mumbai |
·
Mr. S S Gokhale |
|
|
|
|
Panchkula |
·
Mr. N Suresh |
|
|
|
|
Pune : |
·
Mr. A R Vaidya |
|
|
|
|
CRL, |
Mr. V Mahesh, Chief Scientist |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 31.03.2015
|
Category of
Shareholder |
Total No. of Shares |
Total Shareholding as a % of Total No. of Shares |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
60015859 |
75.02 |
|
|
60015859 |
75.02 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
60015859 |
75.02 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
6721390 |
8.40 |
|
|
112206 |
0.14 |
|
|
5477551 |
6.85 |
|
|
2746002 |
3.43 |
|
|
15057149 |
18.82 |
|
|
|
|
|
|
2417218 |
3.02 |
|
|
|
|
|
|
1911156 |
2.39 |
|
|
168500 |
0.21 |
|
|
430118 |
0.54 |
|
|
323637 |
0.40 |
|
|
99406 |
0.12 |
|
|
7075 |
0.01 |
|
|
4926992 |
6.16 |
|
Total Public shareholding (B) |
19984141 |
24.98 |
|
Total (A)+(B) |
80000000 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
80000000 |
0.00 |

BUSINESS DETAILS
|
Line of Business : |
The Company is engaged in manufacture and supply of strategic
electronic products primarily to Defence Services. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Not Available |
|
|
|
|
Purchasing : |
Not Available |
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
10305 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· State Bank of India · State Bank of Hyderabad · State Bank of Patiala · State Bank of Travancore · State Bank of Mysore · State Bank of Bikaner & Jaipur · ICICI Bank · AXIS Bank · IDBI Bank · HDFC Bank · Canara Bank · Syndicate Bank · Vijaya Bank · Bank of Baroda · Andhra Bank |
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|||||||||||||||||||||||||||||||||||||||||
|
Statutory Auditors : |
|
|
Name : |
R G N Price and Company Chartered Accountants |
|
|
|
|
Branch Auditors : |
|
|
Name : |
· Mittal Gupta and Company, Lucknow · Rao and Narayan Vijayawada · M B Bafna and Company, Pune |
|
|
|
|
Cost Auditors: |
P S V and Associates Chartered Accountants |
|
Address: |
Bangalore, India |
|
|
|
|
Subsidiary : |
·
BEL Optronic Devices Limited (Equity Holding
92.79%) |
|
|
|
|
Joint Venture Companies : |
·
GE BE Private Limited (Equity Holding 26 %) ·
BEL Multitone Private Limited (Equity Holding 49
%) |
CAPITAL STRUCTURE
As on: 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000000 |
Equity Shares |
Rs.10/- each |
Rs. 1000.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
80000000 |
Equity Shares |
Rs.10/- each |
Rs. 800.000
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 |
800.000 |
800.000 |
800.000 |
|
(b) Reserves & Surplus |
69372.377 |
62236.946 |
55422.101 |
|
(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) |
70172.377 |
63036.946 |
56222.101 |
|
|
|
|
|
|
Government
Grants |
126.125 |
191.716 |
147.456 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term
borrowings |
0.000 |
0.000 |
0.138 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
69.461 |
43.230 |
41.813 |
|
(d) long-term
provisions |
3561.895 |
3484.185 |
3032.207 |
|
Total Non-current
Liabilities (3) |
3631.356 |
3527.415 |
3074.158 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
11970.591 |
11268.561 |
10814.269 |
|
(c) Other current
liabilities |
56939.354 |
62759.237 |
75466.886 |
|
(d) Short-term
provisions |
2432.965 |
3677.540 |
2854.975 |
|
Total Current
Liabilities (4) |
71342.910 |
77705.338 |
89136.130 |
|
|
|
|
|
|
TOTAL |
145272.768 |
144461.415 |
148579.845 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
6504.489 |
5742.274 |
5063.212 |
|
(ii) Intangible Assets |
4.977 |
12.272 |
38.379 |
|
(iii) Capital work-in-progress |
1967.373 |
1612.992 |
1134.447 |
|
(iv) Intangible assets under development |
1.199 |
1.199 |
1.199 |
|
(b) Non-current
Investments |
119.811 |
119.811 |
119.811 |
|
(c) Deferred tax
assets (net) |
2994.946 |
2715.731 |
2281.557 |
|
(d) Long-term Loan and Advances |
628.411 |
1303.036 |
1734.169 |
|
(e) Other
Non-current assets |
937.311 |
798.378 |
1171.576 |
|
Total Non-Current
Assets |
13158.517 |
12305.693 |
11544.350 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
32987.083 |
31912.865 |
26749.854 |
|
(c) Trade receivables |
41285.369 |
33346.708 |
26865.791 |
|
(d) Cash and cash
equivalents |
45643.661 |
53024.923 |
67725.223 |
|
(e) Short-term loans
and advances |
11535.302 |
13079.462 |
15078.458 |
|
(f) Other current
assets |
662.836 |
791.764 |
616.169 |
|
Total Current Assets |
132114.251 |
132155.722 |
137035.495 |
|
|
|
|
|
|
TOTAL |
145272.768 |
144461.415 |
148579.845 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
62755.232 |
61038.175 |
57676.408 |
|
|
Other Income |
4284.744 |
6099.830 |
5854.908 |
|
|
TOTAL (A) |
67039.976 |
67138.005 |
63531.316 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
31395.310 |
32994.548 |
30452.648 |
|
|
Purchases of
Stock-in-Trade |
4440.281 |
252.171 |
275.327 |
|
|
Cost of Stores and Spares
Consumed |
0.000 |
7602.599 |
5962.373 |
|
|
Changes
in inventories of finished goods, work-in-progress and Stock-in-Trade |
473.328 |
(2780.012) |
(899.489) |
|
|
Employees benefits
expense |
10304.256 |
11107.887 |
10812.305 |
|
|
Other expenses |
7224.400 |
5436.225 |
4927.121 |
|
|
Prior Period Items |
0.000 |
63.745 |
38.560 |
|
|
TOTAL (B) |
53837.575 |
54677.163 |
51568.845 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION (C) |
13202.401 |
12460.842 |
11962.471 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
33.961 |
7.817 |
6.001 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
13168.440 |
12453.025 |
11956.470 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION
(F) |
1421.045 |
1307.104 |
1207.989 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX (E-F) (G) |
11747.395 |
11145.921 |
10748.481 |
|
|
|
|
|
|
|
Less |
TAX (H) |
2431.177 |
2247.593 |
2449.503 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
(G-H) (I) |
9316.218 |
8898.328 |
8298.978 |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
26577.832 |
24090.014 |
21730.659 |
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
480.000 |
800.000 |
|
|
Proposed
Final Dividend |
|
1304.000 |
864.000 |
|
|
Dividend
Tax |
|
299.483 |
269.942 |
|
|
Transfer
to General Reserve |
|
4000.000 |
4000.000 |
|
|
Transfer to Capital Reserve |
|
327.027 |
5.681 |
|
|
BALANCE CARRIED TO THE
B/S |
NA |
26577.832 |
24090.014 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
82.91 |
111.23 |
103.74 |
Note:
The Company has obtained exemption from SEBI regarding segment reporting.
The audited annual results of subsidiary Company, viz, BEL Optronic Devices
Limited (92.79% shareholding) and JVCs, viz, GE BE Private Limited (26%
shareholding) and BEL Multitone Private Limited (49% shareholding) are included
in the consolidated financial results. The consolidated financial results have
been prepared as per the accounting standards AS-21 and AS-27.
BEL Multitone Private Limited (Joint Venture Company) is under liquidation consequent to special resolution passed by its members on November 25, 2013 for members voluntary winding up.
In addition to the interim dividend of Rs. 6 per share paid during the last
quarter, a final dividend of Rs. 17.30 per share has been recommended by the
board of directors at the meeting held on May 30, 2014.
The figures of fourth quarters of the respective financial years are the
balancing figures between the audited figures of full financial years and the
published figures up to third quarter of the respective financial years.
The financial results of the year ended March 31, 2014 have been audited by the
statutory auditors of the Company.
The audited results of the year ended March 31, 2014 are subject to
supplementary audit by the Comptroller and Auditor General of India u/s
619(3)(b) of the Companies Act 1956.
The above statement of financial results was reviewed by the audit committee,
and also approved by the board of directors at its meeting held on May 30,
2014.
QUARTERLY /
SUMMARISED RESULTS
|
PARTICULARS |
Jun 2014 |
Sep 2014 |
Dec 2014 |
|
|
(1st Quarter) |
(2nd Quarter) |
(3rd Quarter) |
|
|
Unaudited |
Unaudited |
Unaudited |
|
Net Sales |
1,0122.200 |
1,2940.300 |
1,6082.400 |
|
Total Expenditure |
1,0577.300 |
1,1751.200 |
1,3301.000 |
|
PBIDT (Excl OI) |
(455.100) |
1189.100 |
2781.500 |
|
Other Income |
1152.100 |
1106.400 |
1135.400 |
|
Operating Profit |
697.000 |
2295.500 |
3916.800 |
|
Interest |
0.000 |
03.200 |
0.000 |
|
Exceptional Items |
0.000 |
0.000 |
0.000 |
|
PBDT |
697.000 |
2292.400 |
3916.800 |
|
Depreciation |
363.700 |
375.200 |
374.400 |
|
Profit Before Tax |
333.400 |
1917.100 |
3542.400 |
|
Tax |
77.3000 |
447.500 |
824.400 |
|
Provisions and contingencies |
0.000 |
0.000 |
0.000 |
|
Profit After Tax |
256.100 |
1469.600 |
2718.100 |
|
Extraordinary Items |
0.000 |
0.000 |
0.000 |
|
Prior Period Expenses |
0.000 |
0.000 |
0.000 |
|
Other Adjustments |
0.000 |
0.000 |
0.000 |
|
Net Profit |
256.100 |
1469.600 |
2718.100 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
13.90 |
13.25 |
13.06 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
18.72 |
18.26 |
18.64 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.38 |
7.96 |
7.41 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.17 |
0.18 |
0.19 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.85 |
1.70 |
1.54 |
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 |
800.000 |
800.000 |
800.000 |
|
Reserves & Surplus |
55422.101 |
62236.946 |
69372.377 |
|
Net
worth |
56222.101 |
63036.946 |
70172.377 |
|
|
|
|
|
|
long-term borrowings |
0.138 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.138 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |

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) |
|
Sales |
57676.408 |
61038.175 |
62755.232 |
|
|
|
5.829 |
2.813 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
57676.408 |
61038.175 |
62755.232 |
|
Profit |
8298.978 |
8898.328 |
9316.218 |
|
|
14.39% |
14.58% |
14.85% |

LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info
Agents |
Available in Report
(Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
No |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
No |
|
10] |
Designation of contact person |
No |
|
11] |
Turnover of firm for last three years |
Yes |
|
12] |
Profitability for last three years |
Yes |
|
13] |
Reasons for variation <> 20% |
-- |
|
14] |
Estimation for coming financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
No |
|
20] |
Export / Import details (if applicable) |
No |
|
21] |
Market information |
-- |
|
22] |
Litigations that the firm / promoter involved in |
No |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking account |
-- |
|
26] |
Buyer visit details |
-- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if applicable |
Yes |
|
29] |
Last accounts filed at ROC |
Yes |
|
30] |
Major Shareholders, if available |
Yes |
|
31] |
Date of Birth of Proprietor/Partner/Director, if available |
No |
|
32] |
PAN of Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
Yes |
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
80037904 |
27/01/2014 * |
29,000,000,000.00 |
State Bank of India |
Specialized Mid Corporate Branch, No. 97, Railway |
B95268611 |
* Date of charge modification
UNAUDITED FINANCIAL RESULTS FOR THE THREE QUARTER AND HALF YEAR ENDED
31st December 2014
(Rs. In Million)
|
Particulars |
Quarter Ended ( Unaudited) |
Nine months ended |
|
|
|
31.12.2014 |
30.09.2014 |
31.12.2014 |
|
1.
Income from operations |
|
|
|
|
a) Net sales/ Income from operation (net of excise duty) |
15816.596 |
12657.336 |
38441.066 |
|
b) Other operating income |
265.846 |
282.965 |
703.859 |
|
Total
income from Operations(net) |
16082.442 |
12940.301 |
39144.925 |
|
2.Expenditure |
|
|
|
|
a) Cost of material consumed |
8075.379 |
7332.206 |
20514.382 |
|
b) Purchases of stock in trade |
1081.757 |
957.573 |
2891.230 |
|
c) Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
-292.258 |
-921.905 |
-659.040 |
|
d) Employees benefit expenses |
3016.949 |
2976.317 |
8969.864 |
|
e) Depreciation and amortization expenses |
374.382 |
375.214 |
1113.263 |
|
f) Other expenditure |
1419.159 |
1407.532 |
3913.547 |
|
Total expenses |
13675.368 |
12126.937 |
36743.246 |
|
3. Profit from operations before other income and
financial costs |
2407.074 |
813.364 |
2401.679 |
|
4. Other income |
1135.384 |
1106.364 |
3393.62 |
|
5. Profit from ordinary activities before finance costs |
3542.458 |
1919.728 |
5795.541 |
|
6. Finance costs |
2.200 |
2.586 |
2.608 |
|
7. Net profit/(loss) from ordinary activities
after finance costs but before exceptional items |
3542.436 |
1917.142 |
5792.933 |
|
8. Exceptional item |
-- |
-- |
-- |
|
9. Profit from ordinary activities before tax
Expense: |
3542.436 |
1917.142 |
5792.933 |
|
10.Tax expenses |
824.358 |
447.511 |
1349.174 |
|
11.Net
Profit / (Loss) from ordinary activities after tax (9-10) |
2718.078 |
1469.631 |
4443.759 |
|
12.Extraordinary Items (net of tax expense) |
--- |
--- |
--- |
|
13.Net Profit / (Loss) for the period (11 -12) |
2718.078 |
1469.631 |
4443.759 |
|
14.Paid-up
equity share capital (Nominal value Re. 1/- per share) |
800.000 |
800.000 |
800.000 |
|
15. Reserve excluding Revaluation
Reserves as per balance sheet of previous accounting year |
--- |
--- |
-- |
|
16.i) Earnings per share (before extraordinary
items) |
33.98 |
18.37 |
55.55 |
|
ii) Earnings per share (after extraordinary items) |
33.98 |
18.37 |
55.55 |
|
Particulars |
Quarter Ended ( Unaudited) |
Nine months ended |
|
|
|
31.12.2014 |
30.09.2014 |
31.12.2014 |
|
A. Particulars of shareholding |
|
|
|
|
1. Public Shareholding |
|
|
|
|
- Number of shares |
19984141 |
19984141 |
19984141 |
|
- Percentage of shareholding |
24.98% |
24.98% |
24.98% |
|
2. Promoters and Promoters group Shareholding- |
|
|
|
|
a) Pledged /Encumbered |
|
|
|
|
Number of shares |
Nil |
Nil |
Nil |
|
Percentage of shares (as a % of total shareholding of the promoter
and promoter group) |
Nil |
Nil |
Nil |
|
Percentage of shares (as a % of total share capital of the
company) |
Nil |
Nil |
Nil |
|
|
|
|
|
|
b) Non Encumbered |
|
|
|
|
Number of shares |
60015859 |
60015859 |
60015859 |
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
100% |
100% |
100% |
|
Percentage of shares (as a % of total share capital of the
company) |
75.02% |
75.02% |
75.02% |
|
|
|
|
|
|
B.
Investor Complaints |
|
|
Pending at the beginning of the quarter |
Nil |
|
Receiving during the quarter |
1 |
|
Disposed of during the quarter |
1 |
|
Remaining unreserved at the end of the quarter |
Nil |
1. Company has obtained exemption from SEBI regarding Segment Reporting.
2. The quarterly results of Subsidiary Companies viz. BEL Optronic Devices
Limited. & BEL-THALES Systems Limited and Joint Venture Companies Viz. GE
BE Private limited & BEL Multitone Private limited are not included above.
3. BEL Multitone Private limited is under liquidation.
4. An interim dividend of Rs 6 per share for the year 2014-15 has been declared
by the Board of Directors at the meeting held on January 23, 2015.
5. The Limited Review as required under clause 41 of Listing agreement has been
completed by the Statutory Auditors.
6. The above statement of financial results was reviewed by the Audit Committee
and approved by the Board of Directors at the Meeting held on January 23, 2015.
FIXED ASSETS
·
Freehold land
·
Leasehold land
·
Roads and Culverts
·
Buildings
·
Installations
·
Plant and Machinery
·
Electronic Equipment
·
Equipment for R and D Lab
·
Vehicles
·
Office Equipment and Furniture
·
Fixtures and other Equipment
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. 63.20 |
|
|
1 |
Rs. 97.01 |
|
Euro |
1 |
Rs. 69.34 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
9 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
9 |
|
--PROFITABILIRY |
1~10 |
9 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
9 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER
|
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
76 |
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.