MIRA INFORM REPORT

 

 

Report No. :

350708

Report Date :

25.11.2015

 

IDENTIFICATION DETAILS

 

Name :

HUSCO HYDRAULICS PRIVATE LIMITED

 

 

Registered Office :

Plot A-4, Talegaon Industrial Area, Taluka Maval, District Pune - 410507, Maharashtra

Tel. No.:

91-2114-305306

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

24.02.2006

 

 

Com. Reg. No.:

11-133619

 

 

Capital Investment / Paid-up Capital :

Rs. 417.455 Million

 

 

CIN No.:

[Company Identification No.]

U40101PN2006PTC133619

 

 

IEC No.:

3106015144

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEH06175B

 

 

PAN No.:

[Permanent Account No.]

AABCH6810K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Hydraulics Valves, Motor Graders, Wheel Loaders and Cranes.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 107000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Husco International Inc., Untited States, It was incorporated in the year 2006. It is the manufacturer of hydraulics vales, motor graders, wheel loaders and cranes.

 

For the financial year ended 2014, the company has healthy scale of operations marked by decent revenue along with profitability margin of 5.4%.

 

The company has decent financial base along with negligible borrowings.

 

Further, rating continue to derive comfort the long track record of the promotors experience along with strong financial and managerial support which it receives from its holding company.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – 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

 

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. Deepak D. Andhale

Designation :

Purchase Manager

Contact No.:

91-9325713029

Date :

23.11.2015

 

 

 

 

LOCATIONS

 

Registered Office/ Factory:

Plot A-4, Talegaon Industrial Area, Taluka Maval, District Pune-410507, Maharashtra, India 

Tel. No.:

91-2114-305300 / 305306 / 305402

Mobile No.:

91-9325713029 (Mr. Deepak D. Andhale)

Fax No.:

91-2114-305400 / 305402

E-Mail :

iut@eth.net

office@iuthakurcs.com

Website :

http://www.huscointl.com

Location:

Owned

Locality:

Industrial

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Agustin Ramirez

Designation :

Director

Address :

316 Colony Drive, Naples, Florida - 341080000, United States of America

Date of Birth/Age :

07.04.1946

Date of Appointment :

24.02.2006

DIN No.:

02475017

 

 

Name :

Mr. Austin Martin Ramirez

Designation :

Director

Address :

1313 N Franklin Pl No. 804, Milwaukee, Wi, Wisconsin - 53202, United States Of America

Date of Birth/Age :

30.06.1978

Date of Appointment :

30.09.2011

DIN No.:

05114394

 

 

Name :

Mr. Paul Edward Pomeroy

Designation :

Managing director

Address :

Flat No. 12, Solitare Apt 4 Kasturbh Samadhi Road, Off Pune Nagar Road, Yerwada, Pune - 411006, Maharashtra, India

Date of Birth/Age :

17.07.1961

Date of Appointment :

01.06.2013

DIN No.:

06584325

 

 

KEY EXECUTIVES

 

Name :

Mr. Deepak D. Andhale

Designation :

Purchase Manager

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Husco International Inc., USA

41745050

Husco Automotive LLC, USA

450

 

 

Total

 

41745500

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Hydraulics Valves, Motor Graders, Wheel Loaders and Cranes.

 

 

Products :

ITC Code No.

 

Product Descriptions

84812000

Tractor, Loader and Backhoe (TLB)

84812000

Spares

84812000

Relief valve

84812000

Motor Grader

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

 

Products :

Raw Material

Countries :

UK

 

 

Terms :

 

Selling :

Cash and Credit (30/ 60/ 90 Days)

 

 

Purchasing :

Cash and Credit (30/ 60/ 90 Days)

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

End Users and OEM’s

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Marvel, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

No Facilities 

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

Auditors :

 

Name :

Price Waterhouse and Company

Chartered Accountants

Address :

5th Floor, Suite No 8, Airport Road, Yerwada, Pune, Maharashtra, India

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

AAEFP3641G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company:

Husco International Inc.

 

 

Fellow Subsidiary Company :

·         Husco International Limited

·         Husco Hydraulic (Shangai) Limited

·         Husco Automotive Holding

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000,000

Equity Shares

Rs. 10/- each

Rs. 500.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

41,745,500

Equity Shares

Rs. 10/- each

Rs. 417.455 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

417.455

417.455

417.455

(b) Reserves & Surplus

(42.755)

(95.655)

(126.655)

(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)

374.700

321.800

290.800

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

119.700

211.500

305.700

(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

10.500

8.400

5.600

Total Non-current Liabilities (3)

130.200

219.900

311.300

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

50.000

(b) Trade payables

102.900

123.800

140.600

(c) Other current liabilities

137.400

128.800

24.500

(d) Short-term provisions

5.800

4.800

5.500

Total Current Liabilities (4)

246.100

257.400

220.600

 

 

 

 

TOTAL

751.000

799.100

822.700

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

301.500

332.600

345.300

(ii) Intangible Assets

0.200

0.500

0.100

(iii) Capital work-in-progress

12.100

6.400

16.400

(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)

14.100

0.000

0.000

(d)  Long-term Loan and Advances

24.300

36.500

34.200

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

352.200

376.000

396.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

168.200

128.000

233.700

(c) Trade receivables

93.000

116.100

95.500

(d) Cash and cash equivalents

87.400

145.500

52.000

(e) Short-term loans and advances

50.200

33.500

45.500

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

398.800

423.100

426.700

 

 

 

 

TOTAL

751.000

799.100

822.700

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

964.100

968.600

1006.100

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                        

906.000

937.600

992.600

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

58.100

31.000

13.500

 

 

 

 

 

Less

TAX                                                                 

5.200

0.000

0.100

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

52.900

31.000

13.400

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

59.000

42.100

20.600

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.27

0.74

0.32

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

970.000

 

 

 

 

 

The above information has been parted by Mr. Deepak D. Andhale (Purchase Manager)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

111.900

109.300

0.000

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

85.600

175.500

67.400

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

6.03

3.20

1.34

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.02

3.91

1.67

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.10

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.62

1.00

1.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.62

1.64

1.93

 

 

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

417.455

417.455

417.455

Reserves & Surplus

(126.655)

(95.655)

(42.755)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

290.800

321.800

374.700

 

 

 

 

Long-term borrowings

305.700

211.500

119.700

Short term borrowings

50.000

0.000

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

109.300

111.900

Total borrowings

355.700

320.800

231.600

Debt/Equity ratio

1.223

0.997

0.618

 

 

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

1006.100

968.600

964.100

 

 

(3.727)

(0.465)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

1006.100

968.600

964.100

Profit

13.400

31.000

52.900

 

1.33%

3.20%

5.49%

 

 

 

 

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

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

Yes

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

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY 

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Other external Commercial borrowings

119.700

211.500

 

 

 

Total

 

119.700

211.500

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from Readymoney Mansion, 43 Veer Nariman Road, Fort, Mumbai – 400001, Maharashtra, India to the present address w.e.f. 21.01.2009.

 

 

OPERATIONS

 

During the year ended on 31stMarch, 201 4 Sales and Other income amounted to Rs. 964.100 Million in comparison to Rs. 968.600 Million in the previous year. Company has made Net profit of Rs. 52.900 Million in comparison to Net profit of Rs. 31.000 Million in the previous year.

 

Company is taking necessary steps to increase its profitability further by imposing strict control over overheads.

 

FUTURE PLANS

 

Company is taking necessary steps to increase operations and earn sufficient margins on its operations.

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

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.66.38

UK Pound

1

Rs.100.45

Euro

1

Rs.70.55

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

3

--CREDIT LINES

1~10

6

--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

 

44

 

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.