MIRA INFORM REPORT

 

 

Report No. :

343063

Report Date :

01.10.2015

 

IDENTIFICATION DETAILS

 

Name :

SRI BALAJI CASTINGS PRIVATE LIMITED

 

 

Registered Office :

Plot No.26B/14, North Phase, SIDCO Industrial Estate, Chennai – 600098, Tamilnadu

Tel. No.:

91-44-27984581

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.08.1992

 

 

Com. Reg. No.:

18-023353

 

 

Capital Investment / Paid-up Capital :

Rs. 58.077 Million

 

 

CIN No.:

[Company Identification No.]

U51909TN1992PTC023353

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturer of Aluminium Castings, Tools and dies and Labour jobs of Castings works.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 400000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 1992 having satisfactory track.

 

The company possesses an above average financial risk profile marked by healthy net worth position and good profitability of the company.

 

Further, the rating also takes into consideration favorable gap between trade payables and trade receivables.

 

Trade relations are reported as fair. Business is active. Payment terms are reported as usually correct and as per commitment.

 

In view of long track record and acceptable financial base, the compay can be considered normal 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

 

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

 

Management non co-operative (91-44-27984581)

 

 

LOCATIONS

 

Registered Office :

Plot No.26B/14, North Phase, SIDCO Industrial Estate, Chennai – 600098, Tamilnadu, India

Tel. No.:

91-44-27984581

Fax No.:

Not Available

E-Mail :

seetharaman_acctsdept@sribalajicastings.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Vellaichamy lenin

Designation :

Director

Address :

18, Sathiya Nagar, Padasali Street, Padi, Chennai – 600050, Tamil Nadu, India

Date of Birth/Age :

27.11.1977

Date of Appointment :

27.02.2006

DIN No.:

01988751

 

 

Name :

Vellaichami Stalin

Designation :

Director

Address :

18, School Street, Satya Nagar, Padi, Chennai – 600050, Tamil Nadu, India

Date of Birth/Age :

07.07.1972

Date of Appointment :

27.06.1996

DIN No.:

01988765

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U51909TN1992PTC023353

SRI BALAJI CASTINGS PRIVATE LIMITED

Director

27/06/1996

27/06/1996

-

Active

NO

2

U55101TN2009PTC072949

CHANDRA ROYAL INN PRIVATE LIMITED

Director

14/01/2011

14/01/2011

-

Active

NO

 

 

Name :

Vellaiswamy

Designation :

Managing Director

Address :

Door No.18, Sathya Nagar, Padasalai Street, Chennai – 600050, Tamil Nadu, India

Date of Birth/Age :

01.06.1945

Date of Appointment :

27.06.1996

DIN No.:

02039926

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Vellaiswamy Kasinakker

 

152190

Vellaichami Stalin

 

296760

Vellaichami Lenin

 

248090

 

 

 

Total

 

697040

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Aluminium Castings, Tools and dies and Labour jobs of Castings works.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • State Bank of India, Ambattur Industrial Estate Branch, 86A & B, II Main Road, Chennai – 600058,  Tamilnadu, India
  • Axis Bank Limited, Corporate Banking Branch, 192 Anna Salai, Karumuthu Nilayam, Chennai – 600002, Tamilnadu, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Other loans and advances

170.838

182.522

Rupee term loans from banks

23.688

37.567

 

 

 

Total

194.526

220.089

 

Auditors :

 

Name :

Mr. R. Robert Chandra Mohan

Chartered Accountant

Address :

24 / 22 , Jayalakshmipuram 2nd Street, Nungambakkam, Chennai – 6000034, Tamilnadu, India

PAN No.:

ACCPC1078J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.100/- each

Rs. 70.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

697040

Equity Shares

Rs.10/- each

Rs. 69.704 Million

 

 

 

 

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.100/- each

Rs. 70.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

580770

Equity Shares

Rs.100/- each

Rs. 58.077 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

58.077

55.307

36.370

(b) Reserves & Surplus

89.387

72.595

57.394

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

7.297

7.297

10.507

Total Shareholders’ Funds (1) + (2)

154.761

135.199

104.271

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

194.526

220.089

203.136

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

8.416

9.617

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

202.942

229.706

203.136

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

105.232

83.776

47.925

(b) Trade payables

67.964

60.222

39.504

(c) Other current liabilities

21.330

30.852

31.239

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

194.526

174.850

118.668

 

 

 

 

TOTAL

552.229

539.755

426.075

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

152.547

151.285

108.032

(ii) Intangible Assets

0.000

0.000

0.000

(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

0.613

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

152.547

151.285

108.645

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

108.303

85.428

81.015

(c) Trade receivables

216.629

234.052

195.781

(d) Cash and cash equivalents

1.211

1.328

0.451

(e) Short-term loans and advances

43.941

41.414

17.415

(f) Other current assets

29.598

26.248

22.768

Total Current Assets

399.682

388.470

317.430

 

 

 

 

TOTAL

552.229

539.755

426.075

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL INCOME                      

869.229

877.958

803.241

 

 

 

 

 

 

EXPENSES                             

844.374

855.456

781.234

 

 

 

 

 

 

PROFIT BEFORE TAX

24.855

22.502

22.007

 

 

 

 

 

Less

TAX                                                                 

8.064

7.300

7.480

 

 

 

 

 

 

PROFIT AFTER TAX

16.791

15.202

14.527

 

 

 

 

 

 

Earnings Per Share (Rs.)

24.09

21.81

20.84

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

1.93

1.73

1.81

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.50

4.17

5.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.17

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.94

2.25

2.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.05

2.22

2.67

 

 

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

36.370

55.307

58.077

Reserves & Surplus

57.394

72.595

89.387

Share Application money pending allotment

10.507

7.297

7.297

Net worth

104.271

135.199

154.761

 

 

 

 

long-term borrowings

203.136

220.089

194.526

Short term borrowings

47.925

83.776

105.232

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

251.061

303.865

299.758

Debt/Equity ratio

2.408

2.248

1.937

 

 

 

 

 

 

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)

Sales

803.241

877.958

869.229

 

 

9.302

(0.994)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

803.241

877.958

869.229

Profit

14.527

15.202

16.791

 

1.81%

1.73%

1.93%

 

 

 

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

No

7

Name of the person contacted

No

8

Designation of contact person

No

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

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Other loans and advances

105.232

83.776

 

 

 

Total

105.232

83.776

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10425397

22/07/2013 *

65,000,000.00

Induslnd Bank

O.No.115, 116, N.No.34, G.N.Chetty Road, T. Nagar, 
Chennai, Tamil Nadu - 600017, INDIA

B81904518

2

10507307

31/10/2012

20,601,720.00

PNB HOUSING FINANCE LIMITED

3RD FLOOR, SUDARSHAN BUILDING CVBV, 14, WHITES ROAD, CHENNAI,

Tamil Nadu - 600014,

 INDIA

B85164234

3

10270179

31/07/2015 *

171,600,000.00

Axis Bank Limited

Corporate Banking Branch, No.192 Anna Salai, Chennai, Tamil Nadu - 600002,

INDIA

C62271499

 

* Date of charge modification

 

 

FIXED ASSETS

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

Indian Rupees

US Dollar

1

Rs. 65.74

UK Pound

1

Rs. 99.53

Euro

1

Rs. 73.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.