MIRA INFORM REPORT
|
Report No. : |
311948 |
|
Report Date : |
14.03.2015 |
IDENTIFICATION DETAILS
|
Name : |
TOKHEIM INDIA PRIVATE LIMITED (w.e.f.
05.08.2008) |
|
|
|
|
Formerly Known
As : |
TOKHEIM KAIZEN PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A-174, TTC Industrial Estate, MIDC, Khairne, Navi Mumbai – 400709,
Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
23.03.2004 |
|
|
|
|
Com. Reg. No.: |
11-145279 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs. 533.075 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29299MH2004PTC145279 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMK11598G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCK3414F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing, Developing, Assembles and Selling of Fuel
Dispenser Pump and Oil Station Management Systems. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
B (30) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appear
a huge accumulated losses reported by the company. Trade relations are reported
as fair. Business is active. Payments are reported to be slow. The company can be considered for business dealings with caution. |
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 |
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.
LOCATIONS
|
Registered Office/ Factory : |
A-174, TTC Industrial Estate, MIDC, Khairne, Navi Mumbai – 400709, Maharashtra,
India |
|
Tel. No.: |
91-22-67614129/ 67614100 |
|
Mobile No.: |
91-9322519807 (Mr. Dinesh Sapte) 91-9967833175 (Mr. Sandip Ambekar) |
|
Fax No.: |
91-22-67614155 |
|
E-Mail : |
paul.pedeprat@tokheimindia.com |
|
Website : |
|
|
Area : |
1200 Sq. mtr. |
|
Location : |
Leased |
DIRECTORS
As on 25.09.2014
|
Name : |
Thierry Dervieux |
|
Designation : |
Director |
|
Address : |
25 Avenue De I Europe Sevres 92310 France |
|
Date of Birth/Age : |
26.02.1958 |
|
Date of Appointment : |
02.12.2005 |
|
DIN No.: |
00304424 |
|
|
|
|
Name : |
Jean Paul Pedeprat Lamechinou |
|
Designation : |
Director |
|
Address : |
P. O. Box 72532 Ummsuqueim Dubai United Arab Emirates |
|
Date of Birth/Age : |
21.04.1956 |
|
Date of Appointment : |
02.12.2005 |
|
DIN No.: |
00791268 |
|
|
|
|
Name : |
Baudoun Du Fayet De La Tour |
|
Designation : |
Director |
|
Address : |
51, Avenue Albine, Maisons Laffitte 78600 France |
|
Date of Birth/Age : |
20.02.1961 |
|
Date of Appointment : |
04.03.2010 |
|
DIN No.: |
03011909 |
|
|
|
|
Name : |
Nalin Yograj Grover |
|
Designation : |
Director |
|
Address : |
Flat No. 01, F-22, Near Dav School, Airoli, Navi Mumbai – 400708,
Maharashtra, India |
|
Date of Birth/Age : |
02.09.1966 |
|
Date of Appointment : |
25.09.2013 |
|
DIN No.: |
06665475 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 25.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Tokheim Group SAS, France |
|
53307499 |
|
Tokheim Sofitam Application SAS, France |
|
1 |
|
|
|
|
|
Total |
|
53307500 |
Equity Share Break up (Percentage of Total Equity)
As on 25.09.2014
|
Category |
Percentage |
|
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 : |
Manufacturing, Developing, Assembles and Selling of Fuel
Dispenser Pump and Oil Station Management Systems. |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
Not Available |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||
|
|
|
||||||||||||||
|
Customers : |
|
||||||||||||||
|
|
|
||||||||||||||
|
No. of Employees : |
Not Available |
||||||||||||||
|
|
|
||||||||||||||
|
Bankers : |
BNP Paribas, French Bank Building, 62, Homji Street, Fort, Mumbai - 400001, Maharashtra, India |
||||||||||||||
|
|
|
||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Walker, Chandiok and Company Chartered Accountants |
|
Address : |
16th Floor, Tower-2, India Bulls Finance Centre, S. B.
Marg, Elphinstone Road, Mumbai, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFW4298E |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Holding Company: |
|
|
|
|
|
Fellow
Subsidiaries: |
|
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
53,307,500 |
Equity Shares |
Rs. 10/- each |
Rs. 533.075 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
53,307,500 |
Equity Shares |
Rs. 10/- each |
Rs. 533.075 Millions |
|
|
|
|
|
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 |
533.075 |
533.075 |
458.075 |
|
(b) Reserves & Surplus |
(449.614) |
(462.516) |
(416.063) |
|
(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) |
83.461 |
70.559 |
42.012 |
|
|
|
|
|
|
(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 |
1.019 |
0.654 |
0.418 |
|
(d) long-term provisions |
67.991 |
10.477 |
7.670 |
|
Total
Non-current Liabilities (3) |
69.010 |
11.131 |
8.088 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
142.488 |
68.666 |
101.217 |
|
(b) Trade payables |
330.661 |
222.529 |
181.464 |
|
(c) Other current liabilities |
44.522 |
45.549 |
26.957 |
|
(d) Short-term provisions |
2.100 |
2.789 |
3.461 |
|
Total
Current Liabilities (4) |
519.771 |
339.533 |
313.099 |
|
|
|
|
|
|
TOTAL |
672.242 |
421.223 |
363.199 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
58.187 |
54.271 |
38.982 |
|
(ii) Intangible Assets |
18.166 |
17.525 |
11.545 |
|
(iii) Capital work-in-progress |
11.658 |
4.835 |
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 |
28.468 |
21.877 |
50.665 |
|
(e) Other Non-current assets |
0.350 |
0.350 |
5.050 |
|
Total
Non-Current Assets |
116.829 |
98.858 |
106.242 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
164.693 |
149.975 |
105.410 |
|
(c) Trade receivables |
222.090 |
71.103 |
89.615 |
|
(d) Cash and cash equivalents |
65.923 |
19.616 |
28.959 |
|
(e) Short-term loans and
advances |
80.517 |
61.375 |
16.810 |
|
(f) Other current assets |
22.190 |
20.296 |
16.163 |
|
Total
Current Assets |
555.413 |
322.365 |
256.957 |
|
|
|
|
|
|
TOTAL |
672.242 |
421.223 |
363.199 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
725.470 |
376.050 |
298.540 |
|
|
Other Income |
26.190 |
11.550 |
26.270 |
|
|
TOTAL
|
751.660 |
387.600 |
324.810 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Raw Material Consumption |
400.060 |
229.860 |
169.570 |
|
|
Personnel Expenses |
132.380 |
106.530 |
102.180 |
|
|
Other expenses |
180.700 |
73.570 |
74.200 |
|
|
TOTAL
|
713.140 |
409.960 |
345.950 |
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
38.520 |
(22.360) |
(21.140) |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
11.970 |
10.160 |
12.200 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
26.550 |
(32.520) |
(33.340) |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
13.440 |
9.740 |
7.960 |
|
|
|
|
|
|
|
Less |
PRIOR PERIOD ITEM |
0.210 |
4.190 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
12.900 |
(46.450) |
(41.300) |
|
|
|
|
|
|
|
Less |
TAX |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
12.900 |
(46.450) |
(41.300) |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
|
|
|
|
|
Export Earnings |
354.365 |
139.331 |
116.473 |
|
|
Services rendered abroad |
9.637 |
15.530 |
10.222 |
|
|
TOTAL
EARNINGS |
364.002 |
154.861 |
126.695 |
|
|
|
|
|
|
|
|
CIF VALUE OF IMPORTS |
|
|
|
|
|
Raw materials and components consumed |
219.614 |
133.503 |
NA |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
0.24 |
(0.87) |
(0.90) |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
1.78 |
(12.35) |
(13.83) |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
5.31 |
(5.95) |
(7.08) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.95 |
(11.16) |
(11.37) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15 |
(0.66) |
(0.98) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.71 |
0.97 |
2.41 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.07 |
0.95 |
0.82 |
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 |
458.075 |
533.075 |
533.075 |
|
Reserves & Surplus |
(416.063) |
(462.516) |
(449.614) |
|
Net
worth |
42.012 |
70.559 |
83.461 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
101.217 |
68.666 |
142.488 |
|
Total
borrowings |
101.217 |
68.666 |
142.488 |
|
Debt/Equity
ratio |
2.409 |
0.973 |
1.707 |
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 |
298.540 |
376.050 |
725.470 |
|
|
|
25.963 |
92.918 |
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 |
298.540 |
376.050 |
725.470 |
|
Profit |
(41.300) |
(46.450) |
12.900 |
|
|
(13.83%) |
(12.35%) |
1.78% |
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 |
Yes |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
No |
|
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 |
-- |
|
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 |
Yes |
|
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 |
No |
NATURE OF OPERATIONS
Subject designs, develops, assembles and sells a range of fuel
dispensers and oil station management systems and provides maintenance services
catering to downstream oil retail industry. It also provides project
development for systems and electronics at its Research and Development Centre.
FIXED ASSETS
Tangible assets
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Computer equipments
- Office equipment
- Leasehold improvements
Intangible assets
- Computer software
- Designs
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 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.62.67 |
|
|
1 |
Rs.93.16 |
|
Euro |
1 |
Rs.66.42 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
KVT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILITY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
2 |
|
--CREDIT LINES |
1~10 |
3 |
|
--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 |
|
30 |
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.