MIRA INFORM REPORT

 

 

Report No. :

329117

Report Date :

25.06.2015

 

IDENTIFICATION DETAILS

 

Name :

ASHWANI METALS PRIVATE LIMITED

 

 

Registered Office :

64, Digvijay Plot, Jamnagar – 361005, Gujarat

Tel. No.:

91-288-2730351

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.03.2002

 

 

Com. Reg. No.:

04-040532

 

 

Capital Investment / Paid-up Capital :

Rs. 5.550 Million

 

 

CIN No.:

[Company Identification No.]

U27101GJ2002PTC040532

 

 

IEC No.:

2402004088

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCA9579Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Copper Alloy Based Brass Engineering Turned Parts.

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

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 :

Subject is an established private limited company incorporated in the year 2002 having satisfactory track record.

 

As per financials of the year 2014, company has achieved healthy profit margin and low gearing.

 

Overall financial position of the company is decent.

 

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

 

The company can be considered for business dealings with 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.

 

 

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) DEFAILTERS’ 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. Ashwin Gupta

Designation :

Director

Contact No.:

91-9824055378

Date :

24.06.2015

 

 

LOCATIONS

 

Registered Office :

64, Digvijay Plot, Jamnagar – 361005, Gujarat, India

Tel. No.:

91-288-2730351

Mobile No.:

91-9824055378 (Mr. Ashwin Gajara)

Fax No.:

91-288-2730353

E-Mail :

info@ashwanimetals.com

marketing@ashwanimetals.com

Website :

http://www.ashwanimetals.com

 

 

Factory :

Plot No. 17, GIDC, Phase-II, Village Dares, Jamnagar – 361004, Gujarat, India

Tel. No.:

91-288-2730351

Fax No.:

91-288-2730353

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Vinod Kishanchand Gajara

Designation :

Director

Address :

Krishna Kunj, Hirji Mistri Road, Jamnagar, 361005, Gujarat, India

Date of Birth/Age :

30.01.1977

Date of Appointment :

08.03.2002

DIN No.:

01182540

 

 

Name :

Ashwin Kishanchand Gajara

Designation :

Director

Address :

Krishna Kunj Nr Ranjit Nagar, Post Office, Jamnagar, 361005, Gujarat, India

Date of Birth/Age :

24.04.1974

Date of Appointment :

08.03.2002

DIN No.:

01509972

 

 

Name :

Jyotsnaben Ashwin Gajara

Designation :

Director

Address :

Krishna Kunj, Hirji Mistry Road Ranjit Nagar, Jamnagar, 361005, Gujarat, India

Date of Birth/Age :

10.07.1979

Date of Appointment :

08.03.2002

DIN No.:

01509977

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

No. of Shares

% of Holdings

Vinod K Gajara

51000

9.19

Ashwin  K Gajara

200000

36.04

Nandini V Gajara

1000

0.18

Jyotsna A Gajara

61000

10.99

Kishanchand Gajara

121000

21.80

Ishwaridevi Gajara

121000

21.80

 

 

 

Total

555000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Copper Alloy Based Brass Engineering Turned Parts.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

Taiwan

 

 

Terms :

 

Selling :

Cash and Credit (30/60/90 days)

 

 

Purchasing :

Cash and Credit (30/60/90 days)

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

  • Bank of Baroda, SSI Branch, Jamnagar, India
  • Axis Bank

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Axis Bank Limited

1.298

0.338

Bank of Baroda Secured against car

0.899

1.095

Bank of Baroda secured against car

0.395

0.649

Bank of Baroda secured against stock, debtors and P & M

20.022

26.252

 

 

 

Total

22.614

28.334

 

Auditors :

 

Name :

Buddh and Gajara

Chartered Accountant

Address :

4-5, Amrish, Near Shreenath Travels, Indira Gandhi Marg, Jamnagar – 361001, Gujarat, India

PAN No.:

AADFB9462E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

555000

Equity Shares

Rs.10/- each

Rs. 5.550 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

5.550

5.550

5.550

(b) Reserves & Surplus

50.929

43.359

35.750

(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)

56.479

48.909

41.300

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.614

28.334

16.960

(b) Deferred tax liabilities (Net)

0.315

0.433

0.527

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

22.929

28.767

17.487

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

14.688

2.391

1.337

(b) Trade payables

44.655

51.899

45.450

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.953

1.688

0.594

Total Current Liabilities (4)

60.296

55.978

47.381

 

 

 

 

TOTAL

139.704

133.654

106.168

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

18.154

19.501

17.586

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.005

0.006

0.006

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

12.064

10.966

8.429

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

30.223

30.473

26.021

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.628

20.016

20.508

(c) Trade receivables

87.792

79.623

59.142

(d) Cash and cash equivalents

1.061

3.542

0.497

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

109.481

103.181

80.147

 

 

 

 

TOTAL

139.704

133.654

106.168

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

235.560

234.778

180.310

 

 

Other Income

0.633

0.297

0.195

 

 

TOTAL                                    

236.193

235.075

180.505

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Revenue

198.072

203.480

157.279

 

 

Employees benefits expenses

10.365

10.246

5.948

 

 

Other expenses

11.394

5.674

4.421

 

 

TOTAL                                    

219.831

219.400

167.648

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

15.907

15.367

12.857

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

2.491

2.297

1.766

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

13.416

13.070

11.091

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.015

1.783

1.585

 

 

 

 

 

 

PROFIT BEFORE TAX

11.401

11.287

9.506

 

 

 

 

 

Less

TAX                                                                 

3.832

3.678

3.118

 

 

 

 

 

 

PROFIT AFTER TAX

7.569

7.609

6.388

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.64

13.71

11.51

 

 

Expected Sales (2014-15): Rs. 240.000 Million.

 

The above information has been parted by Mr. Ashwin K. Gajara (Director)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

3.21

3.24

3.54

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

6.75

6.55

7.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.16

8.45

8.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.23

0.23

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.66

0.63

0.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.82

1.84

1.69

 

 

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

5.550

5.550

5.550

Reserves & Surplus

35.750

43.359

50.929

Share Application money pending allotment

0.000

0.000

0.000

Net worth

41.300

48.909

56.479

 

 

 

 

long-term borrowings

16.960

28.334

22.614

Short term borrowings

1.337

2.391

14.688

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

18.297

30.725

37.302

Debt/Equity ratio

0.443

0.628

0.660

 

 

 

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

180.310

234.778

235.560

 

 

30.208

0.333

 

 

 

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

180.310

234.778

235.560

Profit

6.388

7.609

7.569

 

3.54%

3.24%

3.21%

 

 

 

 

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

No

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

Yes

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

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

From directors

4.619

1.636

From shareholders and relatives

10.069

0.755

Total

14.688

2.391

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10549772

02/05/2015 *

50,000,000.00

Axis Bank Limited

Jaidev Arcade, Ground Floor, Park Colony, Main Road near Joggers' Park, Jamnagar,

Gujarat - 361008,

INDIA

C52640141

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 63.66

UK Pound

1

Rs. 100.50

Euro

1

Rs. 71.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

JYO

 


 

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

4

--PROFITABILITY

1~10

6

--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

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

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.