MIRA INFORM REPORT

 

 

Report No. :

351784

Report Date :

27.11.2015

 

 IDENTIFICATION DETAILS

 

Name :

RADIANT HEAT EXCHANGER PRIVATE LIMITED

 

 

Registered Office :

S Block, Plot No. 116/2, MIDC, Bhosri, Pune – 411 026, Maharashtra

Tel. No.:

91-20-40718000/ 66142842/ 2040718026

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.01.2006

 

 

Com. Reg. No.:

25-021850

 

 

Capital Investment / Paid-up Capital :

Rs. 21.901 Million

 

 

CIN No.:

[Company Identification No.]

U29299PN2006PTC021850

 

 

IEC No.:

3107018465

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNER09036G

 

 

PAN No.:

[Permanent Account No.]

AADCR2138N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the manufacturing of heat exchangers

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

41-55

Ba

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

 

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was established in the year 2006 and it is engaged in the manufacturing of heat exchangers.

 

For the financial year ended 2014, the company possesses moderate operational performance and it has incurred huge loss from its operational activities during the year under a review.

 

However, rating takes into consideration companies above average financial profile supported by favorable gap between trade payables to its receivables along with adequate cash reserves and average debt coverage indictors.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of aforesaid, 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.

 

 

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 DENIED BY

 

Name :

Mr. Sunil Sadavarte

Designation :

Account Manager

Contact No.:

91-20-40718000

Date :

25.11.2015

 

 

LOCATIONS

 

Registered Office/Factory 1 :

S Block, Plot No. 116/2, MIDC, Bhosri, Pune – 411 026, Maharashtra, India

Tel. No.:

91-20-40718000/ 66142842/ 2040718026

Fax No.:

91-20-40718016

E-Mail :

rhepl@yahoo.com

sunil.sadavarte@radiantengineers.com

Website :

http://www.radiantengineers.com

Area :

3004 Sq. Meter

 

 

Factory 2 :

Gut No. 628 and 629 at PO Kuruli, Taluka Khed, Chakan, Pune – 410501, Maharashtra, India

Area :

6000 Sq. Meter

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mrs. Shibani Kishore Rajapurkar

Designation :

Additional Director

Address :

11, Rajyog, Adwait Nagar, Paud Road, Pune – 411 038, Maharashtra, India

Date of Birth/Age :

03.11.1959

Date of Appointment :

23.07.2007

DIN:

01717414

 

 

Name :

Mr. Kishore Kamlakar Rajapurkar

Designation :

Managing Director

Address :

11, Rajyog, Adwait Nagar, Paud Road, Pune – 411 038, Maharashtra, India

Date of Birth/Age :

28.10.1952

Date of Appointment:

16.01.2006

DIN:

01798096

 

 

Name :

Mr. Rohan Kishore Rajapurkar

Designation :

Directors

Address :

11, Rajyog, Adwait Nagar, Paud Road, Pune – 411 038, Maharashtra, India

Date of Birth/Age :

16.01.1983

Date of Appointment:

16.01.2006

DIN:

01670460

 

 

KEY EXECUTIVES

 

Name :

Mr. Sunil Sadavarte

Designation :

Account Manager

 

 

Name :

Mr. Sridhar G. Mudaliar

Designation :

Company Secretary

Address :

22-A, Hanuman Nagar, Off: Senapati Bapat Road, Model Colony, Pune – 411016, Maharashtra, India

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

Kishore Kamlakar Rajapurkar

1716000

Rohan Kishore Rajapurkar

250000

Shibani Kishore Rajapurkar

124100

Janki Kishore Rajapurkar

100000

Total

2190100

 

Equity Share Break up (Percentage of Total Equity)

 

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the manufacturing of heat exchangers

 

 

Products :

Heat exchangers

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

  • State Bank of India, Industrial Finance Branch Pimpri, Near Kalasagar Hotel, Old Pune Mumbai Highway, Kasarwadi Pimpri, Pune-411034, Maharashtra, India
  • Small Industries Development Bank of India, Jeevan Shri Building, Ground Floor, S No 1109, Plot No. 488, Near Pune Central Mall, Shivajinagar, Pune - 411016, Maharashtra, India

 

Bank Name

Not Divulged

Branch

Not Divulged

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 :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loan from SIDBI (Foreign Currency Term Loan)

29.020

22.480

Short-term borrowings

 

 

State Bank of India cash Credit

7.964

11.367

Export Packing Credit

5.045

3.000

 

 

 

Total

42.029

36.847

 

 

 

Auditors :

 

Name :

L B Laddha and Company

Chartered Accountants

Address :

Flat No. 7 & 8, Second Floor, Sukhwani Chambers, Station Road Pimpri, Pune- 411018, Maharashtra, India

Tel. No.:

91-20-27426966/ 27420547

Email:

laddhalb@gmail.com

Pan:

AABFL8847M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000000

Equity Shares

Rs.10/- each

Rs. 30.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2190100

Equity Shares

Rs.10/- each

Rs. 21.901 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

21.901

21.901

21.901

(b) Reserves & Surplus

19.457

21.708

18.945

(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)

41.358

43.609

40.846

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

29.020

22.480

39.207

(b) Deferred tax liabilities (Net)

3.158

3.376

2.430

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

32.178

25.856

41.637

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.009

14.367

9.149

(b) Trade payables

10.284

11.186

7.844

(c) Other current liabilities

36.266

27.509

30.710

(d) Short-term provisions

2.917

2.607

2.518

Total Current Liabilities (4)

62.476

55.669

50.221

 

 

 

 

TOTAL

136.012

125.134

132.704

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

64.394

66.572

70.355

(ii) Intangible Assets

0.978

0.615

0.892

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.572

0.572

0.568

(e) Other Non-current assets

0.000

0.000

2.250

Total Non-Current Assets

65.944

67.759

74.065

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

5.907

21.693

(b) Inventories

24.344

8.981

22.301

(c) Trade receivables

10.168

22.561

7.863

(d) Cash and cash equivalents

21.041

9.038

0.437

(e) Short-term loans and advances

5.432

5.918

5.348

(f) deposited

7.010

3.000

0.000

(g) Other current assets

2.073

1.970

0.997

Total Current Assets

70.068

57.375

58.639

 

 

 

 

TOTAL

136.012

125.134

132.704

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

136.684

122.655

122.624

 

 

Other Income

0.901

1.933

NA

 

 

TOTAL                                    

137.585

124.588

NA

 

 

 

 

 

 

EXPENSES

 

 

 

TOTAL                                    

 

 

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX, DEPRECIATION AND AMORTISATION

140.028

120.786

12.153

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

 

 

4.283

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(2.443)

3.802

7.870

 

 

 

 

 

 

TAX                                                     

(0.217)

1.039

2.877

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(2.251)

2.763

4.993

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

F.O.B. Value of Exports

25.850

20.952

0.000

 

TOTAL EARNINGS

25.850

20.952

0.000

 

 

 

 

 

 

IMPORTS

22.778

15.707

13.468

 

 

 

 

 

 

Earnings Per Share (Rs.)

(1.03)

1.26

2.28

 


 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

24.496

19.053

14.110

Cash generated from operations

NA

NA

NA

Net Cash flows from operating activities

NA

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(1.65)

2.25

4.07

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.80)

3.04

5.93

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.06)

0.09

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.61

1.28

1.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

1.03

1.17

 

 

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

21.901

21.901

21.901

Reserves & Surplus

18.945

21.708

19.457

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

40.846

43.609

41.358

 

 

 

 

long-term borrowings

39.207

22.480

29.020

Short term borrowings

9.149

14.367

13.009

Current Maturities of Long Term Debt

14.110

19.053

24.496

Total borrowings

62.466

55.900

66.525

Debt/Equity ratio

1.529

1.282

1.609

 

 

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)

Income

122.624

122.655

136.684

 

 

0.025

11.438

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Income

122.624

122.655

136.684

Profit (Loss)

4.993

2.763

(2.251)

 

4.07%

2.25%

(1.65%)

 

 

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

No

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

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

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

 

 

 

 

PERFORMANCE:

 

During the year the company has earned the revenue of Rs. 136.684 Million as compared to the previous year’s revenue of Rs. 122.655 Million and has incurred a loss of Rs. 2.251 Million as compared to previous year’s profit of Rs. 2.763 Million. The company is taking steps for and hopes to achieve a sizable turnover as well as profit in the year to come.

 

 

INDEX OF CAHREGS:

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10587758

26/08/2015

19,300,000.00

Small Industries Development Bank of India

JEEVAN SHRI BUILDING, GROUND FLOOR, S NO 1109, PLOT NO. 488, NEAR PUNE CENTRAL MALL, SHIVAJINAGAR, PUNE - 411016, MAHARASHTRA, INDIA

C62460555

2

10566034

26/08/2015 *

10,000,000.00

Small Industries Development Bank of India

JEEVAN SHRI BUILDING, GROUND FLOOR, S NO 1109, PLOT NO. 488, NEAR PUNE CENTRAL MALL, SHIVAJINAGAR, PUNE - 411016, MAHARASHTRA, INDIA

C62461397

3

10249360

24/03/2014 *

36,500,000.00

Small Industries Development Bank of India

JEEVAN SHRI BUILDING, GROUND FLOOR, S NO 1109, PLOT NO. 488, NEAR PUNE CENTRAL MALL, SHIVAJINAGAR, PUNE - 411016, MAHARASHTRA, INDIA

C03998200

4

10236278

28/02/2015 *

45,000,000.00

STATE BANK OF INDIA

INDUSTRIAL FINANCE BRANCH,NEAR KALASAGAR HOTEL, OLD PUNE MUMBAI HIGHWAY, KASARWADI, PIMPRI, PUNE - 411034, MAHARASHTRA, INDIA

C47427695

* Date of charge modification

 

 

FIXED ASSETS:

 

  • Land
  • Building
  • Electrical Installation
  • Plant and Machinery
  • Dies and Moulds
  • Air Conditioning
  • Office Equipments
  • Computer
  • Fire Fighting Equipment
  • Furniture and Fixtures
  • Vehicles
  • 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 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 :

PRT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN

 


 

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

6

--PROFITABILITY

1~10

-

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

41

 

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.