MIRA INFORM REPORT

 

 

Report No. :

325394

Report Date :

02.06.2015

 

IDENTIFICATION DETAILS

 

Name :

NISSIN BRAKE INDIA PRIVATE LIMITED

 

 

Registered Office :

HIP Japanese Centre, B-37 and 38, IDC Mehrouli Road, Sector-14, Near MDI Chowk, Gurgaon – 122001, Haryana

Tel. No.:

91-1494-246733

 

 

Country :

India

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

13.09.2006

 

 

Com. Reg. No.:

036360

 

 

Capital Investment / Paid-up Capital :

Rs.1525.959 Million

 

 

CIN No.:

[Company Identification No.]

U50500HR2006PTC036360

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCN3633K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and trader of automotive and aluminum and nonautomotive brake and aluminum components, spare parts and other related accessories.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 3900000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “ Nissin Kogyo Company Limited”. It is an established company having moderate track.

 

Management of the company has not filed its latest financials i.e. December 2014 with the government department.

 

As per the available financial of December 2013, the company has incurred some accumulated losses.

 

However, the company has achieved a decent net profitability due to which the management has wiped off a part of its accumulated losses.

 

Trade relations are seems to be fair. Business is active. Payment terms are reported as slow but correct.

 

In view of financial managerial and technical support extended by the parentage, the company can be considered for business dealings with some caution.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION DENIED

 

Name :

Mr. Gaurav

Designation :

Accountant

Contact No.:

91-1494-246735

Date :

01.06.2015

 

 

LOCATIONS

 

Registered Office :

HIP Japanese Centre, B-37 and 38, IDC Mehrouli Road, Sector-14, Near MDI Chowk, Gurgaon – 122001, Haryana, India

Tel. No.:

91-1494-246733 / 246735

Fax No.:

91-1494-246733

E-Mail :

ppsingh@nissinindia.com

 

 

Manufacturing facility :

Sp-1-33-35, New Industrial Area, Phase-3, Neemrana, Alwar -301705, Rajasthan, India

Tel. No.:

91-1494-246733

 

 

DIRECTORS

 

AS ON 21.03.2014

 

Name :

Ichihei Kojima

Designation :

Director

Address :

Villa No. 6, Ashiana Green Hills , Neemrana, Alwar -301705, Rajasthan, India

Date of Birth/Age :

08.10.1958

Date of Appointment :

01.04.2010

Date of Cessation :

29.03.2014

DIN No. :

03032396

 

 

Name :

Naokazu Beppu

Designation :

Managing Director

Address :

Flat No. B - 114, 11th Floor, Westend Heights, DLF City Phase – I,  Gurgaon – 122002, Haryana, India

Date of Birth/Age :

30.05.1963

Date of Appointment :

29.03.2014

DIN No. :

03054537

 

 

Name :

Masaaki Arakawa

Designation :

Director

Address :

Tower - B Flat No. 163 Raheja Atlantis, Sector - 31 , Gurgaon – 122001, Haryana, India

Date of Birth/Age :

21.03.1967

Date of Appointment :

01.11.2011

Date of Cessation :

02.06.2014

DIN No. :

05146614

 

 

Name :

Hideyuki Terashima

Designation :

Additional director

Address :

Crystal Place Mansion, 1268/1 Mitraparp Road, Tambol Naimung, Amphur Muang, Nakhonratchasima - 30000 , Japan

Date of Appointment :

21.03.2014

DIN No. :

06915319

 

 

Name :

Yasunori Shino

Designation :

Additional director

Address :

Hotel Hirohama, Kolilasanga, Alwar - 301705, Rajasthan, India

Date of Appointment :

05.07.2014

DIN No. :

06916839

 

 

KEY EXECUTIVES

 

Name :

Kavita Pal

Designation :

Secretary

Address :

K-24, Rajapuri, Uttam Nagar, New Delhi - 110059, India

Date of Appointment :

01.12.2014

PAN No.:

DQLPK8115E

 

 

Name :

Mr. Gaurav

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 21.03.2014

 

Names of Shareholders

 

 

No. of Shares

Nissin Kogyo Company Limited, Japan

 

152590975

Nissin R and Dasia Limited, India

 

5000

 

 

 

Total

 

152595975

 

AS ON 21.03.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and trader of automotive and aluminum and nonautomotive brake and aluminum components, spare parts and other related accessories.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Not Divulged

 

 

Facilities :

--

 

Auditors :

 

Name :

S.R. Batliboi and Company. LLP

Chartered Accountants

Address :

Golf View Corporate Tower-BSector-42, Sector Road

PAN No.:

ACEFS9943C

 

 

Holding Company :

Nissin Kogyo Company Limited, Japan

 

 

Fellow Subsidiary :

  • Nissin R and D Asia Company Limited
  • Nissin Brake (Thailand) Company Limited
  • Nissin Brake Vietnam Company Limited
  • PT. ChemcoHarapan Nusantara
  • Nissin Brake Do Brasil LTDA
  • Nissin Kogyo Company Limited, Tochigi Center

 

 

CAPITAL STRUCTURE

 

AS ON 21.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

160,000,000

Equity Shares

Rs.10/- each

Rs. 1600.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

152,595,975

Equity Shares

Rs.10/- each

Rs. 1525.959 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2013

31.12.2012

31.12.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1525.959

1525.959

1240.000

(b) Reserves & Surplus

(146.035)

(457.215)

(572.578)

(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)

1379.924

1068.744

667.422

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

4.187

2.449

1.288

Total Non-current Liabilities (3)

4.187

2.449

1.288

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

84.312

193.108

(b) Trade payables

597.594

274.688

517.640

(c) Other current liabilities

42.573

32.657

34.776

(d) Short-term provisions

38.281

0.160

0.033

Total Current Liabilities (4)

678.448

391.817

745.557

 

 

 

 

TOTAL

2062.559

1463.010

1414.267

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1,104.717

769.732

760.867

(ii) Intangible Assets

0.491

0.378

0.634

(iii) Capital work-in-progress

45.442

24.856

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

273.520

194.097

48.337

(e) Other Non-current assets

0.078

0.078

0.000

Total Non-Current Assets

1424.248

989.141

809.838

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

427.835

282.568

339.172

(c) Trade receivables

153.627

121.748

93.166

(d) Cash and cash equivalents

44.635

62.730

28.900

(e) Short-term loans and advances

12.207

6.565

142.501

(f) Other current assets

0.007

0.258

0.690

Total Current Assets

638.311

473.869

604.429

 

 

 

 

TOTAL

2062.559

1463.010

1414.267

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2013

31.12.2012

31.12.2011

 

SALES

 

 

 

 

Revenue from operations

1651.777

1547.587

1129.517

 

Other Income

 

 

 

 

TOTAL

1651.777

1547.587

1129.517

 

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL

1570.310

1432.224

1232.071

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

311.180

115.363

(102.554)

 

 

 

 

 

 

TAX

 0.000

0.000 

 0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

311.180

115.363

(102.554)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 0.20

0.76 

 ---

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2013

31.12.2012

31.12.2011

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

31.12.2013

31.12.2012

31.12.2011

Return on Total Assets

(PBT/Total Assets}

(%)

15.43

8.02

(7.25)

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

0.22

0.11

(0.15)

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

0.00

0.08

0.29

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

0.94

1.21

0.81

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

1240.000

1525.959

1525.959

Reserves & Surplus

(572.578)

(457.215)

(146.035)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

667.422

1068.744

1379.924

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

193.108

84.312

0.000

Total borrowings

193.108

84.312

0.000

Debt/Equity ratio

0.289

0.079

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1129.517

1547.587

1651.777

 

 

37.013

6.732

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2011

31.12.2012

31.12.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1,129.517

1,547.587

1,651.777

Profit/(Loss) After Tax

(102.554)

115.363

311.180

 

(9.08%)

7.45%

18.84%

 

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

No

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

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

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES : NO EXIST CHARGES OF THE COMPANY

 

 

UNSECURED LOANS

 

PARTICULAR

31.12.2013

(Rs. in Million)

31.12.2012

(Rs. in Million)

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

0.000

84.312

 

 

 

Total

0.000

84.312

Note :

Loan from Banks*: Rs. 84.312 Million * Rs. Nil includes towards working capital demand loan carrying interest rate nil (P.Y. 9.50% p.a.) Rs. Nil (P.Y. Rs. 29.312 Million) for buyer's credit carrying an interest rate of 1% p.a. - Holding company has given a guarantee for the above borrowings)

 

 

Nature of Operations

 

The Company was incorporated on September 13, 2006 with the main object to manufacture, alter, convert, procure, sale, stock and trade all types of automotive and aluminum and/or nonautomotive brake and aluminum components, spare parts and other related accessories. The Company has its manufacturing facility at Neemrana, Rajasthan.

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

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

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

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

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

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

 

8]         Affiliation with Government :

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

 

9]         Compensation Package :

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

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

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

 

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

 

 

CONTRAVENTION

 

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

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.61

UK Pound

1

Rs.97.27

Euro

1

Rs.69.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--RESERVES

1~10

2

--CREDIT LINES

1~10

4

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

35

 

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.