MIRA INFORM REPORT

 

 

Report No. :

350188

Report Date :

17.11.2015

 

IDENTIFICATION DETAILS

 

Name :

HP PELZER AUTOMOTIVE PRIVATE LIMITED (w.e.f. 30.07.2012)

 

 

Formerly Known As :

HP PELZER MAYUR AUTOMOTIVE PRIVATE LIMITED

 

 

Registered Office :

Gat No.298/301, Kharabwadi, Near Agility Logistics, Chakan, Pune – 410 501, Maharashtra

Tel. No.:

91-2135-613400 / 613414 / 5

 

 

Country :

India

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

25.05.2009

 

 

Com. Reg. No.:

11-134015

 

 

Capital Investment / Paid-up Capital :

Rs.144.443 Million

 

 

CIN No.:

[Company Identification No.]

U50300PN2009FTC134015

 

 

IEC No.:

3109005361

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEH06202A

 

 

PAN No.:

[Permanent Account No.]

AACCH2158K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Automotive Parts.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2009. Hankook Pelzer Limited (Korea) holds 66.38% and HP Pelzer Holding GMBH (Germany) holds 33.58% in the subject company.

 

As per the director’s report the company has become sick industrial company as the accumulated losses of the company as at 31st December 2014 exceeded its net worth and that the company has completed five years of operations. It is a statutory requirement to make reference to the Board of Industrial and Financial Reconstruction (BIFR). The application for registration the company with BIFR is under process.

 

The company has accumulated losses due to which its net worth base is eroded.

 

However, the company has not taken any external borrowings.

 

Business is active. Payments are slow and delayed.

 

In view of weak financial condition, the company can be considered for business dealings on safe and secured trade terms and conditions.

 

Note: As per Board for Industrial and Financial Reconstruction (BIFR) current status, determination of sickness of the company is pending. 

 

 

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) 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 PARTED BY

 

Name :

Mr. Vikram Negandhi

Designation :

Director

Contact No.:

91-2135-613414

Date :

16.11.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Gat No.298/301, Kharabwadi, Near Agility Logistics, Chakan, Pune – 410 501, Maharashtra, India

Tel. No.:

91-2135-613400/ 613414

Fax No.:

Not Available

E-Mail :

skv@bajajcarpet.com

v.negandhi@hp-pelzer.in

rajivbatra@gmail.com

vikramnegadhi@gmail.com

Website :

http://www.pelzer.de

 

 

DIRECTORS

 

As on 04.06.2015

 

Name :

Mr. Vikram Jyeoteendra Negandhi

Designation :

Director

Address :

7, Swati Society No.-1, Near Smashan,, Manjalpur,, Vadodara - 390011, Gujarat, India

Date of Birth/Age :

23.07.1976

Date of Appointment :

27.09.2013

DIN No.:

01474962

 

 

Name :

Mr. Jerome Christian Olivar

Designation :

Director

Address :

22 Rue Francois Rene De Chateaubriand, Verneuil Sur Seine - 78480, France

Date of Birth/Age :

19.02.1961

Date of Appointment :

07.05.2013

DIN No.:

06562664

 

 

KEY EXECUTIVES

 

Name :

Mr. Kushal Kumar

Designation :

Secretary

Address :

Flat No. 4, Yash Building, 140/2, Near Tiny Tots Primary School, Warje, Pune - 411052, Maharashtra, India

Date of Birth/Age :

22.11.1989

Date of Appointment :

01.09.2014

PAN No.:

BEPPK6023P

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 04.06.2015

 

Names of Shareholding of Promoters

No. of Shares

%age holding

Hankook Pelzer Limited

9588376

66.38

HP Pelzer Holding GmbH

4850905

33.58

Sanjay Kumar Verma

4985

0.03

Total

14444266

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 04.06.2015

 

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

99.97

Other top fifty shareholders

0.03

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Automotive Parts.

 

 

Products :

Item Code No.

Product Description

87089900

Engine Compartment

 

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

European Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

European Countries

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

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 :

50 (Approximately) 

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

Chakan, Pune, Maharashtra, 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

 

 

Bank Name

Karnataka Bank Limited

Branch

F-27/28, Sector – 18, Noida – 201301, Uttar Pradesh, India

 

 

 

Financial Institutions :

Volkswagen India Private Limited, E-1, MIDC Industria Area, Phase-III, Village Nigoje, Mhalunge Kharabwad Chakan Tal Khed, Pune – 410501, Maharashtra, India

 

 

Auditors :

 

Name :

Hingorani M. and Company

Chartered Accountants 

Address :

35, Netaji Subhash Marg, Darya Ganj, New Delhi – 110 002, India

Tel. No.:

91-11-41068129/ 41071344

Fax No.:

91-11-23268129

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

AAAFH3312F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates:

  • HP Pelzer Automotive Interior Systems (Taicang) Company Limited, China
  • HP Pelzer SRO, Germany
  • HP Pelzer Automotive GmbH, Germany
  • RAT Spezialmaschinen GmbH
  • HP Pelzer GmbH
  • HP Polska Sp. Zoo
  • HP Holding GmbH
  • Insonorizantes Pelzer SA
  • Pelzer Da Bahia Ltda
  • Taicang HP Pelzer Trading Company limited
  • Taicang RAT Machinery and Technology Company limited
  • EfA GmbH
  • Entwicklungsgesellschaft

 

 

Holding Company :

Hankook Pelzer Limited

 

 

Joint Venture Company :

Supreme Treves Pelzer Private Limited

 

 

CAPITAL STRUCTURE

 

As on 04.06.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26000000

Equity Shares

Rs.10/- each

Rs.260.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14444266

Equity Shares

Rs.10/- each

Rs.144.443 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2014

31.12.2013

31.12.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

144.443

144.443

144.443

(b) Reserves & Surplus

(263.639)

(359.811)

(304.987)

(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)

(119.196)

(215.368)

(160.544)

 

 

 

 

(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

2.965

2.462

0.000

Total Non-current Liabilities (3)

2.965

2.462

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

86.552

318.000

265.848

(c) Other current liabilities

404.041

240.444

218.845

(d) Short-term provisions

16.148

0.045

0.000

Total Current Liabilities (4)

506.741

558.489

484.693

 

 

 

 

TOTAL

390.510

345.583

324.149

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

158.654

157.258

159.956

(ii) Intangible Assets

0.886

0.463

1.073

(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

0.050

0.050

0.050

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

5.376

5.376

5.376

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

164.966

163.147

166.455

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

44.095

44.290

48.857

(c) Trade receivables

52.822

74.577

59.700

(d) Cash and cash equivalents

115.481

40.033

6.422

(e) Short-term loans and advances

11.568

22.447

40.791

(f) Other current assets

1.578

1.089

0.924

Total Current Assets

225.544

182.436

156.694

 

 

 

 

TOTAL

390.510

345.583

323.149

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2014

31.12.2013

31.12.2012

 

SALES

 

 

 

 

Income from Operation

614.916

518.892

 NA

 

 

 

 

 

Less

TOTAL EXPENSES

492.733

564.302

 NA

 

 

 

 

 

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

122.183

(45.410)

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.000

0.000

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

122.183

(45.410)

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

9.939

9.414

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

112.244

(54.824)

NA

 

 

 

 

 

Less

TAX (H)

16.072

0.000

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

96.172

(54.824)

(27.905)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Export of Automotive Parts

32.776

5.476

0.084

 

TOTAL EARNINGS

32.776

5.476

0.084

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

140.982

134.594

86.359

 

Spare parts

0.000

0.000

2.815

 

Tools

0.000

0.000

0.427

 

Capital Goods

6.018

5.391

3.471

 

TOTAL IMPORTS

147.000

139.985

93.072

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.66

(3.8)

 --

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2014

31.12.2013

31.12.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2014

31.12.2013

31.12.2012

Net Profit Margin

(PAT / Sales)

(%)

15.64

(10.57)

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

19.87

(8.75)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.75

(15.87)

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.94)

0.25

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.45

0.33

0.32

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2012

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

144.443

144.443

144.443

Reserves & Surplus

(304.987)

(359.811)

(263.639)

Net worth

(160.544)

(215.368)

(119.196)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

518.892

614.916

 

18.506

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2013

31.12.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

518.892

614.916

Profit

(54.824)

96.172

 

(10.57%)

15.64%

 

 

 

 

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

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 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

 

 

 

 

 

OPERATIONS AND PERFORMANCE

 

The Company generated total revenue from operations of approx. INR 615 million in the current year ended 31 December 2014 as against approx. INR 519 million in the previous year ended 31 December 2013 resulting in a growth of 18.5%. The net profit after tax for the year ended 31 December 2014 stood at approx. INR 96 million as compared to net loss of INR 54 million during the previous year ended 31 December 2013.

 

The operational performance of the Company has been very resilient in the year under review due to increase in operational efficiency, growth in exports and improvement in sentiments of the market, especially automotive industry.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Plant and equipment
  • Factory equipments
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles 
  • Office equipment
  • Computer equipments
  • Leasehold improvements

 

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.66.16

UK Pound

1

Rs.100.65

Euro

1

Rs.70.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

AMT

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

2

--RESERVES

1~10

1

--CREDIT LINES

1~10

2

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

15

 

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.