MIRA INFORM REPORT

 

 

Report No. :

314877

Report Date :

31.03.2015

 

IDENTIFICATION DETAILS

 

Name :

YOUNG BUHMWOO INDIA COMPANY PRIVATE LIMITED (w.e.f.15.12.2010)

 

 

Formerly Known As :

YUSHIRO BUHMWOO (INDIA) COMPANY PRIVATE LIMITED

 

 

Registered Office :

K-5, Phase-II, Sipcot Industrial Park, Mambakkam Village, Sriperumbudur - 602105, Tamil Nadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.11.2005

 

 

Com. Reg. No.:

18-057941

 

 

Capital Investment / Paid-up Capital :

Rs. 289.989 Millions

 

 

CIN No.:

[Company Identification No.]

U23209TN2005PTC057941

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACY2562N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacture of Metal Working Lubricants and Rust Preventive Wax.

 

 

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

 

Maximum Credit Limit :

USD 770000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Buhmwoo Chemical Ind Co.Ltd, Korea

 

It is an established company having moderate track record.

 

Although management of the company has reported profit during the financial year 2013-2014, position of net worth seems to be deteriorated due to consecutive losses incurred by the company in earlier years. 

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some 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/ Head Office/ Factory :

K-5, Phase-II, Sipcot Industrial Park, Mambakkam Village, Sriperumbudur - 602105, Tamil Nadu, India

Tel. No.:

91-44-27168041/ 43/ 45

Fax No.:

91-44-27168042

E-Mail :

saleschennai@youngbuhmwoo.com

Website :

http://www.youngbuhmwoo.com

 

 

Branch Office :

Located at:

 

  • Delhi
  • Pune

 

 

DIRECTORS

 

As on 25.09.2014

 

Name :

Mr. Sung Wook Hwang

Designation :

Director

Address :

No.570 Hogye Dong Dongan Gu,Gyeonggi do Korea - 425806

Date of Appointment :

03.11.2005

DIN No.:

01883182

 

 

Name :

Mr. Myung Won Kim

Designation :

Director

Address :

No.155-17,nonhyeonDong,Gangnam Gu Seoul Metropolitan Korea - 135080

Date of Appointment :

03.11.2005

DIN No.:

01883213

 

 

Name :

Mr. Satoru Yamamoto

Designation :

Director

Address :

No.73 1,Fusa Torimachi, Chiba Prefectur, Abiko Japan

Date of Appointment :

03.11.2005

DIN No.:

02100038

 

 

Name :

Mr. Takuya Ishikawa

Designation :

Director

Address :

939, Kitami Setagaya Ku, Tokyo

Date of Birth/Age :

22.07.1960

Date of Appointment :

23.01.2009

DIN No.:

02100053

 

 

Name :

Mr. Kim Swn Dong

Designation :

Managing Director

Address :

No. KS Phase II Sipcot Industrial Park. Mambakkam, Sriperumbudur, Kanchipuram – 602106, Tamilnadu, India

Date of Appointment :

29.01.2010

DIN No.:

03072568

 

 

Name :

Mr.Tae Sung Seo

Designation :

Alternate Director

Address :

No.910,9th floor,Ceebros Boulevard,Mettukuppam, Chennai – 600097, Tamilnadu, India

Date of Appointment :

10.01.2014

DIN No.:

06815724

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 25.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Buhmwoo Chemical India Company Limited, Korea

5280000

18.21

Yushiro Chemical India Company Limited, Japan

3520000

12.14

Buhmwoo Company Limited, Korea

20198855

69.65

Total

28998855

100.00

 

 

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 :

Manufacture of Metal Working Lubricants and Rust Preventive Wax.

 

 

Products :

ITC Code

Product or Services

34039900

Washing / Cleaning Oils, Water Soluble Cutting Oils, Neat Oils, Hydraulic Oils, Drawing, Forming and Press Oils, Anti Rusting Oils, Rust Preventive Wax, Engine Oils, Rolling and Skin Pass Oil, Process Oil. others

 

 

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 :

Bank Name

Not Available

Branch

Not Available

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Rupee term loans from banks

15.345

0.000

Total

15.345

0.000

 

Auditors :

 

Name :

Sukumar and Associates

Chartered Accountants

Address :

No. 29, Devadi Street, My Lapore, Chennai – 600004, India

Tel. No.:

91-44-24642340 / 24610939

Fax No.:

91-44-24641199

PAN N Income-tax PAN of auditor or auditor's firm :

AANFS9673C

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company :

  • Buhmwoo Chemical Ind Co. Limited, Korea
  • Buhmwoo Co. Limited, Korea

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

29000000

Equity Shares

Rs.10/- each

Rs. 290.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

28998855

Equity Shares

Rs.10/- each

Rs. 289.989 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

289.986

289.986

289.986

(b) Reserves & Surplus

(19.925)

(33.383)

(17.944)

(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)

270.061

256.603

272.042

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.489

0.449

0.258

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

5.103

3.699

2.725

Total Non-current Liabilities (3)

5.592

4.148

2.983

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

15.345

0.000

0.000

(b) Trade payables

57.889

50.673

83.855

(c) Other current liabilities

14.499

16.742

16.586

(d) Short-term provisions

6.675

6.222

6.552

Total Current Liabilities (4)

94.408

73.637

106.993

 

 

 

 

TOTAL

370.061

334.388

382.018

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

100.237

97.940

97.050

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.423

0.000

5.282

(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

1.868

1.959

1.914

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

102.528

99.899

104.246

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

118.252

104.940

145.507

(c) Trade receivables

96.205

66.843

69.395

(d) Cash and cash equivalents

11.535

23.258

17.928

(e) Short-term loans and advances

41.538

39.404

44.895

(f) Other current assets

0.003

0.044

0.047

Total Current Assets

267.533

234.489

277.772

 

 

 

 

TOTAL

370.061

334.388

382.018

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

455.119

382.708

326.378

 

Other Income

 

0.858

1.929

 

TOTAL

455.119

383.566

328.307

 

 

 

 

 

Less

EXPENSES

430.863

387.787

328.470

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

24.256

(4.221)

(0.163)

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.036

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

24.220

(4.221)

(0.163)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

10.721

11.027

11.467

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

13.499

(15.248)

(11.630)

 

 

 

 

 

Less

TAX

0.040

0.191

(2.143)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

13.459

(15.439)

(9.487)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(33.384)

(17.945)

(8.458)

 

 

 

 

 

 

Balance Carried to the B/S

(19.925)

(33.384)

(17.945)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

117.255

151.031

151.031

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.46) 

NA

NA 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

(4.03)

(2.91)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

(1.10)

(0.05)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.65

(4.56)

(3.09)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.05

(0.06)

(0.04)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.06

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.83

3.18

2.60

 

 

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

289.986

289.986

289.986

Reserves & Surplus

(17.944)

(33.383)

(19.925)

Net worth

272.042

256.603

270.061

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

15.345

Total borrowings

0.000

0.000

15.345

Debt/Equity ratio

0.000

0.000

0.057

 

 

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

328.307

383.566

455.119

 

 

16.832

18.655

 

 

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

328.307

383.566

455.119

Profit

(9.487)

(15.439)

13.459

 

(2.89%)

(4.03%)

2.96%

 

 

 

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

No

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

 

NOTE: Registered office of the company has been shifted from No. 29, Devadi Street, Mylapore, Chennai - 600004, Tamilnadu, India to the present address w.e.f. 03.03.2007

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

OPERATIONS

 

This being the Ninth year of operation of the company. During the year Sales and other incomes of the company has increased to Rs.455.119 Million when compared to the previous year 383.566 Million. The Company has made a Net Profit of Rs.13.459 Million as compared to a Net loss of Rs. 15.439 Million during the previous year. their Directors are making all their efforts and confident of better performance for the following Financial year 2014-15

 

CORPORATE INFORMATION

 

Subject, incorporated under the Companies Act, 1956 having its registered office at K-5, Phase II, Sipcot Industrial Park, Mambakkam Village, Sriperumbudur - 602105. The company has been incorporated primarily to engage in manufacture of Metal Working Lubricants and Rust Preventive Wax.

 

FIXED ASSETS

 

Tangible assets

 

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

 


 

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.62.63

UK Pound

1

Rs.92.94

Euro

1

Rs.68.06

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUC

 

 

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

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

--

--CREDIT LINES

1~10

4

--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

 

--

 

 

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.