|
Report No. : |
350009 |
|
Report Date : |
23.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
BOSCH REXROTH (INDIA) LIMITED (w.e.f. 20.06.2011) |
|
|
|
|
Formerly Known
As : |
REXROTH MANEKLAL INDUSTRIES LIMITED |
|
|
|
|
Registered
Office : |
Sanand Viramgam Highway, Mouje Lyava, Taluka Sanand, Ahmadabad – 382170,
Gujarat |
|
Tel. No.: |
91-2717-678000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on)
: |
31.12.2013 |
|
|
|
|
Date of
Incorporation : |
18.02.1974 |
|
|
|
|
Com. Reg. No.: |
04-002468 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 63.509 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29120GJ1974PLC002468 |
|
|
|
|
IEC No.: |
0888009925 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMB00364A |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACM9898F |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, Exporter and Importer of Hydraulic Systems. |
|
|
|
|
No. of Employees
: |
900 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
A (70) |
|
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 subsidiary of ‘Bosch Rexroth AG’, Germany. It is a
manufacturer, exporter and importer of hydraulic systems. The company provides
electric drives and controls, industrial hydraulics, linear motion, mobile
hydraulics and pneumatics. For the financial year ended December 2013, revenue of the company has
reported growth of 7.28%but net profit has been declined by 69.69% during the
year under a review. Rating takes into account the strong technological support from Bosch
Rexroth AG, Germany, one of the leading companies in the global drive and
control solutions market and the financial support from Robert Bosch Gmbh
Group, which is amongst the leading participants in the global auto-ancillary
industry. Rating also takes into account of healthy financial profile supported
by its adequate net worth base along with strong debt coverage indicators and
favorable liquidity position. Rating strength is partially offset by vulnerability of the company’s
sales to cycles of capital expenditure across industries, moderation in the
end user industries for hydraulic machinery equipment coupled with increasing
competitive pressures. Trade relations are reported as fair. Payments are reported to be
regular and as per commitment. In view of aforesaid, the company can be considered good for normal
business dealings at usual trade terms and conditions. NOTE: Management has not filed its financial record for the year December
2014 and same are not available from any sources. |
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 |
ICRA |
|
Rating |
Long term fund-based-over draft facility = AA- |
|
Rating Explanation |
High degree of safety and very low credit risk |
|
Date |
March, 2015 |
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. Ramakant Shinde |
|
Designation : |
Manager |
|
Contact No.: |
91-22-66058817 |
|
Date : |
17.11.2015 |
LOCATIONS
|
Registered/ Corporate Office/ Factory 1 : |
Sanand Viramgam Highway, Mouje Lyava, Taluka Sanand, Ahmadabad – 382170,
Gujarat, India |
|
Tel. No.: |
91-2717-678000 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location: |
Owned |
|
Locality: |
Commercial |
|
|
|
|
Factory 2 : |
Located at: · Bangalore |
|
|
|
|
Sales Office : |
Plot No. 96, B Wing, Ground Floor, Prabhat Bhavan, L.B.S. Marg,
Vikroli (West), Mumbai – 400079, Maharashtra, India |
|
Tel. No.: |
91-22-66058817 / 77 / 88 |
|
|
|
|
Branch Offices : |
Located at: · Kolkata · Chennai · Jamshedpur · Pune · Delhi |
DIRECTORS
AS ON 30.06.2014
|
Name : |
Mr. Karl Tragl |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Am Scholzenfeld 13, 97846, Partenstein - 000000, Germany |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
05.06.1962 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
23.06.2011 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03527241 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Deepak Sitaldas Chellani |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
1201 Raj Heritage Tower L M Road, Opposite Mary Immaculative G H School Birivali West, Mumbai, 400103, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
28.06.1964 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.06.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06433338 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ramaswamy Srinivas Pradeep |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.13, 11th Cross GHBCS Layout, Basaveshwarnagar, Bangalore, 560079, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.04.1963 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.08.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06433529 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Hans Bangert |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
35 Amrakadamb Bunglows, Anandnagar Ramdevnagar Road Ramdevnagar Satellite, Ahmedabad - 380015, Gujarat, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.08.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07218000 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Astrid Elisabeth Leeb |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Relenbergstr. 39, Stuttgart - 999999, Germany |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.03.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07146036 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Soumitra Bhattacharya |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Additional Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
15/1A, Off Palace Road, Opposite Maruti Temple, Bangalore - 560001, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.03.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02783243 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sandip Kumar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
N0 219 7th Main Sadananda Nagar, NGEF East, Bangalore - 560038, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.03.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07082842 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ashok Pulikaparambil Abraham |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
5/1, 1st Main Road, Jayamahal Extn, Bangalore - 560046, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.03.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07078646 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Vanrajsinh Ganpatsinh Rathod |
|
Designation : |
Secretary |
|
Address : |
Shraddha Associates, Opposit Laxmi Lime, Near Gota Talav, Gota Gam, Ahmedabad - 382481, Gujarat, India |
|
Date of Birth/Age : |
26.10.1987 |
|
Date of Appointment : |
25.06.2013 |
|
PAN No.: |
AMJPR7847R |
|
|
|
|
Name : |
Mr. Ramakant Shinde |
|
Designation : |
Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.06.2014
NOTE: SHAREHOLDING DETAILS FILE ATTACHED
As on 30.06.2014
|
Category |
Percentage of Holding |
|
Public Financial
companies |
0.01 |
|
Nationalised or
other banks |
0.03 |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
97.00 |
|
Bodies corporate |
0.23 |
|
Other top fifty shareholders |
0.83 |
|
Other |
1.90 |
|
|
|
|
Total |
100.00 |
%20LIMITED%20-%20350009%2023-Nov-2015_files/image013.gif)
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Exporter and Importer of Hydraulic Systems. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
-- |
||||
|
|
|
||||
|
Agencies Held : |
-- |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished Goods |
||||
|
Countries : |
· Malaysia · Austria · Italy · Korea · Japan |
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
· Germany · Italy · Sweden · France · Korea · Japan · China · US · England |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash and Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
Wholesalers and Retailers
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
900 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Price Waterhouse and Company Chartered Accountants |
|
Address : |
252, Veer Savarkar Marg, Shivaji Park, Dadar (West), Mumbai - 400028,
Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AADFP9359C |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Holding Company : |
Bosch Rexroth
AG, Germany |
|
|
|
|
Ultimate Holding Company: |
Robert Bosch
GmbH, Germany |
|
|
|
|
Subsidiaries : |
Mivin Engg. Technologies Private Limited, India |
|
|
|
|
Fellow
Subsidiaries: |
· Bosch Rexroth Pty Limited., Australia · Bosch Limited, India · Bosch Rexroth S.p.A., Italy · Bosch Rexroth (China) Limited, Hong Kong · Bosch Rexroth BV, Netherlands · Bosch Rexroth Filtration Systems GmbH, Germany · Bosch Thermotechnik GmbH, Germany · Robert Bosch Licensing Administration CV, Netherland · Bosch Rexroth Korea Limited, South Korea · Bosch Rexroth Ltda., Brazil · Bosch Rexroth Pte Limited., Singapore · Bosch Rexroth Oy, Finland · Bosch Rexroth Schweiz AG, Switzerland · Bosch Rexroth Sdn. Bhd., Malaysia · Bosch Rexroth Teknik AB, Sweden · PT. Rexroth, Indonesia · Shanghai Bosch Rexroth Hydraulics and Automation Limited, China · Bosch Automotive Electronics India Private Limited, India · Bosch Chassis Systems India Limited, India · Bosch Electrical Drives India Private Limited, India · Bosch Rexroth Mellansel AB, Sweden · Robert Bosch Engineering and Business Solutions Limited, India · Bosch Rexroth Corporation, USA · Bosch Rexroth DSI SAS, France · Bosch Rexroth Oil Control S.p.A., Italy · Bosch Rexroth Sp. z o. o., Poland · Bosch Rexroth Otomasyon San. ve., Turkey · Bosch Rexroth (Beijing) Hydraulics Company Limited, China · Bosch Rexroth Corporation, Japan · Bosch Rexroth A/S, Denmark · Bosch Rexroth Electric Drives and Controls (Xi'an) Company Limited, China · Bosch Rexroth Fluidtech SAS, France · Bosch Rexoth Limited, United Kingdom · Bosch Rexroth Company Limited, Taiwan · Dalian Rexroth Control Technology Limited, China · Bosch Rexroth (Changzhou) Company Limited, China · Bosch (China) Investment Limited, China · Bosch Rexroth Canada Corporation, Canada · Bosch Rexroth, spol. s.r.o., Czech Republic · Bosch India Foundation, India |
|
|
|
|
Entities where Key
Management Personnel are able to exercise significant influence : |
· Bosch Rexroth Employees' Gratuity Trust Fund · Bosch Rexroth (India) Limited Superannuation Fund |
CAPITAL STRUCTURE
AFTER AS ON
30.06.2014
Authorised Capital : Rs. 190.000 Million
Issued, Subscribed & Paid-up Capital : Rs. 63.600
Million
As on 31.12.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
19000000 |
Equity Shares |
Rs.10/- each |
Rs.190.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
6350920 |
Equity Shares |
Rs.10/- each |
Rs. 63.509 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
PARTICULARS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
63.509 |
63.509 |
52.996 |
|
(b) Reserves &
Surplus |
1924.549 |
1883.969 |
1385.483 |
|
(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) |
1988.058 |
1947.478 |
1438.479 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
1450.000 |
1250.000 |
1250.000 |
|
(b) Deferred tax
liabilities (Net) |
22.277 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
231.564 |
|
(d) long-term provisions |
85.778 |
91.197 |
73.656 |
|
Total Non-current
Liabilities (3) |
1558.055 |
1341.197 |
1555.220 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
1561.069 |
1593.922 |
1585.460 |
|
(b) Trade payables |
1236.492 |
1271.611 |
1262.288 |
|
(c) Other current
liabilities |
340.523 |
308.503 |
0.000 |
|
(d) Short-term provisions |
61.736 |
93.975 |
41.402 |
|
Total Current Liabilities
(4) |
3199.820 |
3268.010 |
2889.150 |
|
|
|
|
|
|
TOTAL |
6745.933 |
6556.686 |
5882.849 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
3125.556 |
1108.752 |
1100.023 |
|
(ii) Intangible Assets |
0.000 |
1.393 |
9.737 |
|
(iii) Capital
work-in-progress |
29.432 |
2020.940 |
1283.384 |
|
(iv) Intangible assets
under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
199.999 |
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
0.000 |
54.557 |
45.643 |
|
(d) Long-term Loan and Advances |
137.641 |
130.963 |
242.636 |
|
(e) Other Non-current
assets |
3.973 |
3.738 |
3.183 |
|
Total Non-Current Assets |
3496.601 |
3320.343 |
2684.606 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
1290.216 |
1534.965 |
1262.682 |
|
(c) Trade receivables |
1589.987 |
1491.985 |
1805.386 |
|
(d) Cash and cash
equivalents |
96.105 |
66.136 |
44.171 |
|
(e) Short-term loans and
advances |
266.747 |
136.381 |
75.223 |
|
(f) Other current assets |
6.277 |
6.876 |
10.781 |
|
Total Current Assets |
3249.332 |
3236.342 |
3198.243 |
|
|
|
|
|
|
TOTAL |
6745.933 |
6556.686 |
5882.849 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
|
SALES |
|
|
|
|
|
Income |
6384.104 |
5969.681 |
6157.718 |
|
|
Other Income |
33.485 |
12.142 |
16.847 |
|
|
TOTAL (A) |
6417.589 |
5981.823 |
6174.565 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1579.818 |
1779.32 |
1932.127 |
|
|
Purchases of
Stock-in-Trade |
2291.196 |
2625.799 |
2667.169 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
264.455 |
(345.662) |
(66.349) |
|
|
Employees benefits
expense |
635.62 |
595.84 |
574.096 |
|
|
Other expenses |
898.773 |
739.226 |
707.968 |
|
|
TOTAL (B) |
5669.862 |
5394.523 |
5815.011 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION (C) |
747.727 |
587.300 |
359.554 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
461.726 |
273.905 |
263.063 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
286.001 |
313.395 |
96.491 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
156.094 |
101.617 |
99.044 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX (E-F) (G) |
129.907 |
211.778 |
(2.553) |
|
|
|
|
|
|
|
Less |
TAX (H) |
89.327 |
79.129 |
6.693 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
(G-H) (I) |
40.580 |
132.649 |
(9.246) |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD (J) |
1391.530 |
1173.200 |
1182.446 |
|
|
|
|
|
|
|
Add |
Adjustment on
amalgamation of erstwhile Hagglunds Drives (India) Private Limited (K) |
0.000 |
85.681 |
0.000 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S (I+J+K) |
1432.110 |
1391.530 |
1173.200 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
389.560 |
NA |
398.080 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
|
|
|
|
|
Basic |
6.39 |
20.89 |
(1.74) |
|
|
Diluted |
6.39 |
20.89 |
20.89 |
|
PARTICULARS |
2014 |
|
Sales Turnover (Approximately) |
7250.000 |
|
|
|
Expected Sales (2015): Rs. 8000.000 Million
The above information has been parted by Mr. Ramakant Shinde (Manager)
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
|
|
|
|
|
Cash Generated from Operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net Cash Flow from used in Operations |
649.693 |
837.179 |
(191.615) |
KEY
RATIOS
|
PARTICULARS |
|
31.12.2013 |
31.12.2012 |
31.12.2011 |
|
Net Profit Margin (PAT / Sales) |
(%) |
0.64 |
2.22 |
-0.15 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/Sales) |
(%) |
11.71 |
9.84 |
5.84 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.99 |
4.73 |
(0.06) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07 |
0.11 |
0.00 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.51 |
1.46 |
1.97 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.02 |
0.99 |
1.11 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
52.996 |
63.509 |
63.509 |
|
Reserves & Surplus |
1385.483 |
1883.969 |
1924.549 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
1438.479 |
1947.478 |
1988.058 |
|
|
|
|
|
|
Long-term borrowings |
1250.000 |
1250.000 |
1450.000 |
|
Short term borrowings |
1585.460 |
1593.922 |
1561.069 |
|
Total
borrowings |
2835.460 |
2843.922 |
3011.069 |
|
Debt/Equity
ratio |
1.971 |
1.460 |
1.515 |
%20LIMITED%20-%20350009%2023-Nov-2015_files/image015.gif)
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
6157.718 |
5969.681 |
6384.104 |
|
|
|
(3.054) |
6.942 |
%20LIMITED%20-%20350009%2023-Nov-2015_files/image017.gif)
NET PROFIT MARGIN
|
Net
Profit Margin |
31.12.2011 |
31.12.2012 |
31.12.2013 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Sales |
6157.718 |
5969.681 |
6384.104 |
|
Profit |
(9.246) |
132.649 |
40.580 |
|
|
(0.15%) |
2.22% |
0.64% |
%20LIMITED%20-%20350009%2023-Nov-2015_files/image019.gif)
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 |
Yes |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
No |
|
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 |
No |
|
26 |
Turnover of firm for last three 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 |
Yes |
|
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 |
INDEX OF CHARGES: NO
CHARGES EXIST FOR COMPANY
UNSECURED LOANS
|
PARTICULAR |
31.12.2013 (Rs.
in Millions) |
31.12.2012 (Rs.
in Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Rupee term loans from others |
1450.000 |
1250.000 |
|
|
|
|
|
SHORT TERM
BORROWINGS |
|
|
|
Loans repayable on demand from banks |
60.345 |
93.421 |
|
Loans repayable on demand from others |
1500.000 |
1500.000 |
|
|
|
|
|
Total |
3010.345 |
2843.421 |
REVIEW OF OPERATIONS
For the year ended on 31st December, 2013, the Company has achieved Turnover of Rs. 6384.100 million as against the Turnover of Rs.5969.680 million during the previous year, representing increase in Turnover of 6.94 %. Result before Tax for the year was a profit of Rs. 129.910 million compared to Rs. 211.780 million in the previous year, after considering exceptional and non-recurring items. Material costs as a percentage to sales decreased by 3.65 % to 66.84 %. Profit before interest, depreciation and taxes was 38.66 % lower compared to previous year.
GENERAL
INFORMATION
The company is engaged in the business of manufacturing and trading of Mobile Hydraulics, Industrial Hydraulics, Pneumatics, Linear Motion and other hydraulic components. The Company has manufacturing plants in Ahmedabad and Bangalore and wide spread Sales and Services Offices and dealers network all over India.
FIXED ASSETS:
· Land
· Buildings
· Office Building
· Plant and Equipment
· Other plant and Equipment
· Furniture and Fixtures
· Vehicles
· Motor Vehicles
· Office Equipment
· Computer Equipment’s
· Other Equipment’s
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 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.66.09 |
|
|
1 |
Rs.101.04 |
|
Euro |
1 |
Rs.70.86 |
INFORMATION DETAILS
|
Information
Gathered by : |
KMN |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
ARC |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
8 |
|
PAID-UP CAPITAL |
1~10 |
8 |
|
OPERATING SCALE |
1~10 |
8 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
8 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
8 |
|
--LEVERAGE |
1~10 |
8 |
|
--RESERVES |
1~10 |
8 |
|
--CREDIT LINES |
1~10 |
8 |
|
--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 |
|
70 |
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.