MIRA INFORM REPORT

 

 

Report No. :

347987

Report Date :

05.11.2015

 

IDENTIFICATION DETAILS

 

Name :

MARATHON ELECTRIC INDIA PRIVATE LIMITED (w.e.f. 22.04.2008)

 

 

Formerly Known As :

GEMI MOTORS INDIA PRIVATE LIMITED (w.e.f. 08.03.2006)

 

DLF MOTORS I(NDIA) PRIVATE LIMITED

 

 

Registered Office :

Sector -11, Model Town, Faridabad -121006, Haryana

Tel. No.:

91-129-2265340

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.10.1994

 

 

Com. Reg. No.:

05-032429

 

 

Capital Investment / Paid-up Capital :

Rs.33.200 Million

 

 

CIN No.:

[Company Identification No.]

U31909HR1994FTC032429

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RTKG03482D

 

 

PAN No.:

[Permanent Account No.]

AAACG5525H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter of Electric Motors Components.

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (57)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of "Calamsar Investments Limited, Cyprus". It has fine track.

 

The ratings takes into consideration sound financial risk profile of the company marked by strong networth and comfortable debt level in FY14.

 

Further, the company has earned decent increase in its profit in the year under consideration.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitments.

 

In view of financial and technical support from its holding company, the subject can be considered for business dealings with usual trade terms and conditions.

 

(Note: There has been reported difference in the profit after tax amount for the year 2014 and 2013 in director’s report and in the schedules. For the analysis we have considered PAT given in schedules.)

 

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 – 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 31-03-2015.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Samit Sinha

Designation :

Finance Department

Contact No.:

91-129-2265340

Date :

03.11.2015

 

 

LOCATIONS

 

Registered Office / Works:

Sector -11, Model Town, Faridabad -121006, Haryana, India

Tel. No.:

91-129-2286421 / 2265340

Fax No.:

91-129-2284855/2286423

E-Mail :

marathonelectric.india@marathonelectric.com

gemi.motors@regalbeloit.com

Website :

http://www.marathonelectric.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Sheel Kapoor

Designation :

Director

Address :

Flat No. 86, Plot No. 102, Jai Apartments, Patparganj, New Delhi - 110092, India

Date of Birth/Age :

02.08.1969

Qualification :

BE and MBA

Date of Appointment :

29.09.2006

DIN No.:

00063765

 

 

Name :

Mr. Scott Douglas Brown

Designation :

Director

Address :

9 Coyote Ct, Madison, Wisconsin, 53717, United States of America

Date of Birth/Age :

24.07.1959

Date of Appointment :

16.02.2009

DIN No.:

02505852

 

 

Name :

Mr. Sanjeev Bahree

Designation :

Director

Address :

K 209, SFS Flats, Sarita Vihar, New Delhi - 110044, India

Date of Birth/Age :

20.10.1962

Date of Appointment :

09.03.2009

DIN No.:

02561531

 

 

KEY EXECUTIVES

 

Name :

Mr. Arvind Pasricha

Designation :

Secretary

Address :

G-38, Preet Vihar, New Delhi - 110092, India

Date of Birth/Age :

18.12.1973

Date of Appointment :

01.02.2012

PAN No:

AAPPP5167N

 

 

Name :

Mr. Samit Sinha

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Calamsar Investments Limited, Cyprus

 

3319994

Regal Beloit Corporation, USA

 

1

Total

 

3319995

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

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 :

Manufacturer, Exporter of Electric Motors Components.

 

 

Products :

Item Code No.

Product Description

85014010

Electric motor and excluding generating sets

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 :

Banker Name

The Hongkong and Shanghai Banking Corporation Limited

Branch Address

Kasturba Gandhi Marg, New Delhi - 110001, Delhi, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Other loans and advances, others

390.219

353.058

Total

390.219

353.058

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

7th Floor,  Building 10, Tower B, DLF Cyber City, Phase II, Gurgaon -122002, Haryana, India

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

AACFD3711D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Calamsar Investments Limited, Cyprus

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4500000

Equity Shares

Rs.10/- each

Rs. 45.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3319995

Equity Shares

Rs.10/- each

Rs. 33.200 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

33.200

33.200

33.200

(b) Reserves & Surplus

3586.997

3136.010

2761.401

(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)

3620.197

3169.210

2794.601

 

 

 

 

(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

127.509

99.490

91.634

Total Non-current Liabilities (3)

127.509

99.490

91.634

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

390.219

353.058

326.520

(b) Trade payables

686.644

604.881

461.696

(c) Other current liabilities

45.297

152.116

242.237

(d) Short-term provisions

78.858

23.695

15.464

Total Current Liabilities (4)

1201.018

1133.750

1045.917

 

 

 

 

TOTAL

4948.724

4402.450

3932.152

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1392.942

1358.942

1410.794

(ii) Intangible Assets

2.948

7.106

11.264

(iii) Capital work-in-progress

17.283

53.152

44.257

(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)

117.022

140.950

176.002

(d)  Long-term Loan and Advances

236.922

213.265

173.984

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1767.117

1773.415

1816.301

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

609.966

524.057

587.576

(c) Trade receivables

994.635

1090.496

846.106

(d) Cash and cash equivalents

1027.813

509.844

160.707

(e) Short-term loans and advances

305.039

262.867

360.679

(f) Other current assets

244.154

241.771

160.783

Total Current Assets

3181.607

2629.035

2115.851

 

 

 

 

TOTAL

4948.724

4402.450

3932.152

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Turnover

 

5893.770

5437.700

 

Other Income

 

NA

NA

 

TOTAL

 

NA

NA

 

 

 

 

 

Less

EXPENSES

 

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

NA

NA

 

 

 

 

 

Less

TAX

 

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

450.987

374.609

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

 

3558.694

3209.647

 

TOTAL EARNINGS

 

3558.694

3209.647

 

 

 

 

 

 

IMPORTS

 

 

 

 

Value of Imports (CIF)

 

1250.676

1083.793

 

TOTAL IMPORTS

 

1250.676

1083.793

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

135.84

NA

 

 

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

Net cash flows from (used in) operations

NA

565.832

426.390

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Debt Equity Ratio

(Total Debt /Networth)

 

0.11

0.11

0.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.65

2.32

2.02

 

 

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

33.200

33.200

33.200

Reserves & Surplus

2761.401

3136.010

3586.997

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

2794.601

3169.210

3620.197

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

326.520

353.058

390.219

Total borrowings

326.520

353.058

390.219

Debt/Equity ratio

0.117

0.111

0.108

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Turnover

5437.700

5893.770

 

 

8.387

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Turnover

5437.700

5893.770

Profit

374.609

450.987

 

6.89%

7.65%

 

 

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)

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

Yes

26

Turnover of firm for last two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last two 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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

REVIEW OF OPERATIONS:

 

During the year the again company faced a very challenging industry wide environment throughout the year. The rising cost pressures continued to adversely affect company on all major cost counts i.e. consumption of materials, personnel expenses, manufacturing, operating and selling expenses, finance charges and depreciation However, Company management took several counter measures to contain the impact of cost Inflation by realigning many cost structures, taking high value currency hedges and a very controlled inventory management Further, due to sluggish business environment company was again severally constrained to carry out suitable price hikes to offset rising costs.

 

However, , to the modest advantage of Company US dollar stablised during the second half of the year, but due to right strategies on hedges, it did not affect profitability of the Company. The Turnover of the Company also grew better than last year by a modest 7.55%. As a cumulative impact of various countermeasures stated above. net profits of the Company were significantly enhanced by 26.14% to Rs 705.950 Million from the previous year's profit of Rs. 559.660 Million.

 

The company has also covered Its currency exposures through currency hedges. The MTM impact of the currency hedges as of March 31st was a loss (both unrealized and realized) of Rs. 99.610 Million, significantly lower from Rs. 77.860 Million for the last year.

 

FIXED ASSETS

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Leasehold improvements

 

Intangible assets

 

  • Goodwill
  • 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 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.65.57

UK Pound

1

Rs.101.13

Euro

1

Rs.71.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

7

--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

 

57

 

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.