MIRA INFORM REPORT

 

 

Report No. :

313931

Report Date :

24.03.2015

 

IDENTIFICATION DETAILS

 

Name :

DALI AND SAMIR ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

36, D-II Block, MIDC, Chinchwad, Pune – 411019, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.09.1979

 

 

Com. Reg. No.:

11-021672

 

 

Capital Investment / Paid-up Capital :

Rs.49.895 Million

 

 

CIN No.:

[Company Identification No.]

U29299MH1979PTC021672

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNED04123A

 

 

PAN No.:

[Permanent Account No.]

AACCD0855H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing a range of sheet metal components and exhaust systems for the automotive sector.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 310000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

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

 

The concern can be considered for 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

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 1 :

36, D-II Block, MIDC, Chinchwad, Pune – 411019, Maharashtra, India

Tel. No.:

91-20-27477551 (10 lines)  

Fax No.:

91-20-27477551

E-Mail :

plant1@dalisamir.com

dalisamir@vsnl.com

Website :

http://www.dalisamir.com

Location :

Owned

 

 

Factory 2 :

Plot No. 46, W.M.D.C. Kharabwadi, Malunge Road, Chakan, Pune - 410501
Maharashtra, India

 

 

Factory 3 :

Tool Room: Plot No. 56/5, D- II Block, MIDC Chinchwad, Pune, Maharashtra, India

 

 

Factory 4 :

Plot No. 43, Sector 11,  Tata Vendor Park, IIE Pantnagar  Rudrapur - 263153, Uttarakhand, India

 

 

Factory 5 :

Hosur, Tamilnadu, India

 


 

DIRECTORS

 

As on 29.09.2014

 

Name :

Mr. Madhav Salian

Designation :

Managing director

Address :

Mandira – 6, Nilgiri lane, Baner Road, Aundh, Pune – 411007, Maharashtra, India

Date of Birth/Age :

10.11.1934

Date of Appointment :

13.09.1979

PAN No. :

ACPPS6094R

DIN No.:

00600531

 

 

Name :

Mr. Sandesh Salian

Designation :

Whole-time director

Address :

Mandira – 6, Nilgiri lane, Baner Road, Aundh, Pune – 411007, Maharashtra, India

Date of Birth/Age :

16.09.1973

Date of Appointment :

04.09.1992

PAN No. :

ABWPS7671N 

DIN No.:

00600574

 

 

Name :

Mr. Sameer Salian

Designation :

Whole-time director

Address :

Mandira – 6, Nilgiri lane, Baner Road, Aundh, Pune – 411007, Maharashtra, India

Date of Birth/Age :

01.01.1968

Date of Appointment :

01.06.1988

PAN No. :

ACEPS8710K

DIN No.:

00600732

 

 

Name :

Ms. Sangeeta Yuvraj Sah

Designation :

Director

Address :

SR 79/2/1, Plot No. 2, Flat 4, Aundh Baner Road, Nilgiri Apartments, Pune – 411007, Maharashtra, India

Date of Appointment :

01.05.1998

DIN No.:

02430699

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Madhav Salian

348844

69.92

Indira Salian

75054

15.04

Samir Salian

33694

6.75

Sandesh Salian

20680

4.14

Sangeeta Shah

20680

4.14

Total

498952

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 :

Subject is engaged in manufacturing a range of sheet metal components and exhaust systems for the automotive sector.

 

 

Products :

ITC Code

Product Descriptions

8708

Fuel Tanks

8714

Silencers

8714

Two Wheeler Components

 

 

Brand Names :

Not Available 

 

 

Agencies Held :

Not Available 

 

 

Exports :

Not Available 

 

 

Imports :

Not Available 

 

 

Terms :

Not Available 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available 

Name of the Person :

Not Available 

Contact No.:

Not Available 

Since How Long Known :

Not Available 

Maximum Limit Dealt :

Not Available 

Experience :

Not Available 

Remark:

Not Available 

 

 

Customers :

Reference :

Not Available 

Name of the Person :

Not Available 

Contact No.:

Not Available 

Since How Long Known :

Not Available  

Maximum Limit Dealt :

Not Available 

Experience :

Not Available 

Remark:

Not Available 

 

 

No. of Employees :

Not Available 

 

 

Bankers :

Syndicate Bank, 202, Gawade Estate, Mumbai – Pune Road, Chinchwad, Pune – 411019, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

13.522

24.958

Loans repayable on demand from banks

0.000

1.229

Loans taken for vehicles

1.471

0.877

Short-term borrowings

 

 

Working capital loans from banks

(Secured by way of hypothecation of stock in trade such as raw material, W.I.P., finished goods of scooter parts, fuel tanks for trucks, other engineering Parts and bi l ls and mortgage of Land and Building)

200.089

188.887

Other loans and advances, others

(Secured by way of hypothecation of stock in trade such as raw material, W.I.P., finished goods of scooter parts, fuel tanks for trucks, other engineering Parts and bills and mortgage of Land andBuilding)

3.522

0.000

Total

218.604

215.951

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sharad Shah and Company

Chartered Accountants

Address :

Gokul Nagar B, 1184/4, Fergusson College Road, Pune – 411005, Maharashtra, India

Tel. No.:

91-20-25535405 / 25535426

Fax No.:

91-20-25536624

E-Mail :

ssandco@vsnl.net

Website :

www.ssandco.com

PAN No. :

AAEFS2410C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises which

are owned, or have

significant influence

of or are partners

with Key management

personnel and their

relatives:

Sansa Auto Engg Company and Mrs. Sangeeta Y Sah

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.100/- each

Rs. 50.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

498952

Equity Shares

Rs.100/- each

Rs. 49.895 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

49.895

49.895

49.895

(b) Reserves & Surplus

59.221

48.453

69.013

(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)

109.116

98.348

118.908

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

52.224

63.720

54.903

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

52.224

63.720

54.903

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

203.610

188.887

167.128

(b) Trade payables

130.339

140.632

108.412

(c) Other current liabilities

29.992

37.930

38.706

(d) Short-term provisions

2.659

3.709

6.516

Total Current Liabilities (4)

366.600

371.158

320.762

 

 

 

 

TOTAL

527.940

533.226

494.573

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

100.267

102.948

91.323

(ii) Intangible Assets

0.275

0.458

0.305

(iii) Capital work-in-progress

0.602

0.111

4.688

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.387

(c) Deferred tax assets (net)

11.901

6.247

6.257

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

113.045

109.764

102.960

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

183.372

169.611

121.794

(c) Trade receivables

168.165

190.005

211.355

(d) Cash and cash equivalents

0.387

4.243

5.831

(e) Short-term loans and advances

62.548

59.157

52.580

(f) Other current assets

0.423

0.446

0.053

Total Current Assets

414.895

423.462

391.613

 

 

 

 

TOTAL

527.940

533.226

494.573

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

722.064

909.125

1044.085

 

Other Income

 

 

 

 

TOTAL

722.064

909.125

1044.085

 

 

 

 

 

Less

EXPENSES

689.989

907.963

999.247

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

32.075

1.162

44.838

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

21.307

21.722

20.023

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

10.768

(20.560)

24.815

 

 

 

 

 

Less

TAX

0.000

0.000

6.968

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.768

(20.560)

17.847

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

21.58

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.09

(3.90)

5.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

(0.21)

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.34

2.57

1.87

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.14

1.22

 

 

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

49.895

49.895

49.895

Reserves & Surplus

69.013

48.453

59.221

Net worth

118.908

98.348

109.116

 

 

 

 

long-term borrowings

54.903

63.720

52.224

Short term borrowings

167.128

188.887

203.610

Total borrowings

222.031

252.607

255.834

Debt/Equity ratio

1.867

2.569

2.345

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income 

1044.085

909.125

722.064

 

 

(12.926)

(20.576)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income 

1044.085

909.125

722.064

Profit

17.847

(20.560)

10.768

 

1.71%

(2.26%)

1.49%

 

 


 

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

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

 

OPERATIONS

 

During the year, the Company achieved the Sales turnover of Rs. 722.064 Million compared to Rs. 909.125 Million during the previous year 2012-13. However, Company made Profit of Rs. 10.768 Million compared to Loss of Rs. 20.560 Million during 2012-13. This is due to change in product mix and strict procurement policy and Inventory control. We have shifted and upgraded our new Plant at Hosur in Tamilnadu by incurring huge expenditure during the year for coming upto the International Level of Manufacturing and Engineering Standard of a) M/s. Daimler India Commercial Vehicle Private Limited., (Biggest Manufacturers of Commercial Vehicles Manufacturer of the World ) Plus b) M/s. Nissan Ashok Leyland Private Limited ( A Joint-venture Company set up by World renowned Nissan of Japan and M/s.Ashok Leyland Limited.).

 

CORPORATE INFORMATION

 

Subject is a progressive medium scale industry manufacturing a range of sheet metal components and exhaust systems for the automotive sector since 1979.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Deferred sales tax loan

9.620

9.688

Loans and advances from directors

27.610

26.968

Total

37.230

36.656

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10340145

02/03/2012

28,000,000.00

SYNDICATE BANK

202, GAWADE ESTATE, MUMBAI - PUNE ROAD, CHINCHWAD,
PUNE, MAHARASHTRA - 411019, INDIA

B34108498

2

10069095

12/10/2009 *

23,700,000.00

SYNDICATE BANK

202,GAWADE ESTATE,MUMBAI-PUNE ROAD,CHINCHWAD,, PUN
E, MAHARASHTRA - 411019, INDIA

A72934342

3

90089386

02/03/2012 *

210,000,000.00

SYNDICATE BANK

202, GAWADE ESTATE, MUMBAI - PUNE ROAD, CHINCHWAD,
PUNE, MAHARASHTRA - 411019, INDIA

B34111385

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments
  • Other equipments

 

Intangible assets

 

  • Computer software

 

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

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

 

1]         INFORMATION ON DESIGNATED PARTY

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

 

2]         Court Declaration :

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

 

3]         Asset Declaration :

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

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

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

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

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

 

8]         Affiliation with Government :

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

 

9]         Compensation Package :

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

 

10]        Press Report :

            No press reports / filings exists on the subject.


 

CORPORATE GOVERNANCE

 

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

 

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

 

 

CONTRAVENTION

 

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

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.29

UK Pound

1

Rs.93.02

Euro

1

Rs.67.36

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

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

 

47

 

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.