MIRA INFORM REPORT

 

 

Report No. :

343686

Report Date :

05.10.2015

 

IDENTIFICATION DETAILS

 

Name :

HORIBA INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No.246, Okhla Industrial Estate, Phase-III, New Delhi – 110020

Tel. No.:

91-11-46695001

 

 

Country :

India

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

07.09.2006

 

 

Com. Reg. No.:

55-153232

 

 

Capital Investment / Paid-up Capital :

Rs. 33.400 Million

 

 

CIN No.:

[Company Identification No.]

U73100DL2006PTC153232

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELH05764D

 

 

PAN No.:

[Permanent Account No.]

AABCH7371R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Pollution Control Equipments, Environmental Analyzer, Medical Instruments and Provision of Marketing and support services in relation to engineering, Installation, Commissioning and Maintenance thereto.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 140000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2006 having moderate track.

 

It is wholly owned subsidiary of Horiba Limited, Japan and it is engaged in providing precision equipment for measuring and analysis.

 

The company has incurred huge operational loss during FY 2014. Also, it has huge external borrowings which may act as a threat to its liquidity.

 

However, trade relations seem to be fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of strong holding support, the company can be considered for business dealings with some caution.

 

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.

 

 

LOCATIONS

 

Registered Office :

Plot No. 246, Okhla Industrial Estate, Phase – III, New Delhi – 110020, India

Tel. No.:

91-11-46695001/ 46465000

Fax No.:

91-11-46695010/ 46465020

E-Mail :

ambuj@gsa.net.in

lokesh.malik@bmrtax.com

Website :

http://www.horiba.com

 

 

Factory :

Plot No. 26, Sector-7, IIE, SIDCUL, Haridwar - 249403, Uttarakhand, India

Tel. No.:

91-1334-239139

 

 

Bangalore Office :

Kamadhenu, No.17/1 - 32, Bannerghatta Road, Audugodi, Bangalore – 560030, Karnataka, India

Tel. No.:

91-80-22210071

 

 

Chennai Office :

The Ground Floor New No. 41, Old No. 15/3, Velachery Road, Little Mount, Saidapet, Chennai – 600015, Tamilnadu, India

Tel. No.:

91-44-42077899

 

 

Pune Office :

502, 5th Floor, Purushottam Plaza, Baner Road, Baner, Pune – 411045, Maharashtra, India

Tel. No.:

91-20-40766000

Fax No.:

91 20 40766010

 

 

DIRECTORS

 

AS ON 24.06.2014

 

Name :

Yuichi Muroga

Designation :

Director

Address :

Room 1001, Favir Shijo Nishinoton 466 Toroyama Cho Nishikikoji Sagaru, Nishinoton Dori, Nakagyo Ku Kyoto Shi Japan 00802

Date of Birth/Age :

07.08.1951

Date of Appointment :

14.09.2006

DIN No.:

00899059

 

 

Name :

Takeshi Fukushima

Designation :

Director

Address :

2-11-7 Chome, Nomura, Kusatsu, Shiga 5250027, Japan

Date of Birth/Age :

12.07.1966

Date of Appointment :

21.09.2011

DIN No.:

03560868

 

 

Name :

Mr. Rajeev Gautam

Designation :

Whole-time director

Address :

131, Mandakini Enclave, New Delhi - 110019, India

Date of Birth/Age :

09.10.1964

Date of Appointment :

01.04.2014

DIN No.:

02075157

 

 

Name :

Mr. Jai Krishan Hakhu

Designation :

Director

Address :

16481 S Kennedy Road, Los Gatos, CA 95030, United States of America

Date of Birth/Age :

09.07.1947

Date of Appointment :

21.09.2011

DIN No.:

03560907

 

 

Name :

Takashi Nagano

Designation :

Director

Address :

32-2, Takata-Cho, Saiin, Ukyo-Ku, Kyoto 6150031, Japan

Date of Birth/Age :

13.04.1962

Date of Appointment :

21.09.2011

DIN No.:

03560917

 

 

MAJOR SHAREHOLDERS

 

AS ON 24.06.2014

 

Names of Shareholders

No. of Shares

 

% of Holding

Horiba Limited, Japan

3321000

99.43

Horiba Instruments Singapore Pte Limited, Singapore

19000

0.57

 

 

 

Total

3340000

100.00

 

 

 

AS ON 24.06.2014

 

Equity Share Breakup

 

Category

 

% of Holding

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

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Pollution Control Equipments, Environmental Analyzer, Medical Instruments and Provision of Marketing and support services in relation to engineering, Installation, Commissioning and Maintenance thereto.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

Customers :

Company Name :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark :

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name :

Not Available

Branch :

Not Available

Person Name (With Designation) :

Not Available

Contact Number :

Not Available

Name of Account Holder :

Not Available

Account Number :

Not Available

Account Since (Date/Year of Account Opening) :

Not Available

Average Balance Maintained :

Not Available

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

Not Available

Account Operation :

Not Available

Remark :

Not Available

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

7th Floor, Building No. 10, Tower B, DLF Cyber City – 2, Gurgaon – 122002, Haryana, India

Tel. No.:

91-124-6792000

Fax No.:

91-124-6792012

PAN No.:

AABFD2095B

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Holding Company :

Horiba Limited, Japan

 

 

Other related parties with whom the Company had transaction Enterprises under common control :

·         Horiba ABX SAS, France

·         Horiba Europe GmbH, Germany

·         Horiba Techno Service Co. Limited, Japan

·         Horiba Europe Automation Division GmbH, Germany

·         Horiba International Corporation, USA

·         Horiba Thai, Thailand

·         Horiba ABX IBERICA, Italy

·         Horiba Instruments Incorporated, USA

·         Horiba Jobin Yvon IBH Limited

·         Horiba Jobin Yvon SAS, France

·         Horiba Test Automation, UK

·         Horiba UK Limited, UK

 

·          

 

CAPITAL STRUCTURE

 

AS ON 24.06.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000,000

Equity Shares

Rs. 10/- each

Rs. 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,340,000

Equity Shares

Rs. 10/- each

Rs. 33.400 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.12.2014

31.12.2013

31.12.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

33.400

25.400

25.400

(b) Reserves & Surplus

15.526

0.256

117.816

(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)

48.926

25.656

143.216

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

105.800

144.200

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

6.859

6.759

4.481

(d) long-term provisions

13.334

8.813

5.533

Total Non-current Liabilities (3)

125.993

159.772

10.014

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

332.930

168.000

177.700

(b) Trade payables

92.372

103.341

134.460

(c) Other current liabilities

83.769

64.392

43.333

(d) Short-term provisions

2.266

2.095

1.377

Total Current Liabilities (4)

511.337

337.828

356.870

 

 

 

 

TOTAL

686.256

523.256

510.100

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

235.717

207.591

80.390

(ii) Intangible Assets

18.008

2.833

1.529

(iii) Capital work-in-progress

0.000

0.000

57.467

(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

7.149

(d)  Long-term Loan and Advances

88.847

38.635

30.167

(e) Other Non-current assets

2.093

0.665

0.725

Total Non-Current Assets

344.665

249.724

177.427

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

85.371

110.994

123.089

(c) Trade receivables

159.846

120.708

123.956

(d) Cash and cash equivalents

59.928

13.387

60.048

(e) Short-term loans and advances

34.157

25.459

20.157

(f) Other current assets

2.289

2.984

5.423

Total Current Assets

341.591

273.532

332.673

 

 

 

 

TOTAL

686.256

523.256

510.100

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.12.2014

31.12.2013

31.12.2012

 

SALES

 

 

 

 

 

Income

644.712

663.280

508.078

 

 

Other Income

16.531

0.914

10.165

 

 

TOTAL                                             

661.243

664.194

518.243

 

 

 

 

 

Less

TOTAL EXPENSES

665.111

733.826

484.149

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(3.868)

(69.632)

34.094

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

50.782

36.076

19.241

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

(54.650)

(105.708)

14.853

 

 

 

 

 

Less

TAX                                                                 

2.081

11.852

7.914

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

(56.731)

(117.560)

6.939

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export of Goods

0.000

9.140

9.328

 

TOTAL EARNINGS

0.000

9.140

9.328

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

252.607

369.280

297.540

 

 

Capital Goods

6.852

3.114

44.703

 

TOTAL IMPORTS

259.459

372.394

342.243

 

 

 

 

 

 

Earnings / (Loss)  Per Share (Rs.)

(16.99)

(46.28)

2.73

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2014

31.12.2013

31.12.2012

Current Maturities of Long term debt

38.400

28.800

0.000

Cash generated from operations

22.165

37.786

(6.757)

Net cash flow from (used in) operating activities

6.131

(82.851)

29.760

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2014

31.12.2013

31.12.2012

Net Profit Margin

PAT / Sales

(%)

(8.80)

(17.72)

1.37

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(7.96)

(20.20)

3.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.12)

(4.12)

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

9.75

13.29

1.24

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.67

0.81

0.93

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2012

31.12.2013

31.12.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

25.400

25.400

33.400

Reserves & Surplus

117.816

0.256

15.526

Net worth

143.216

25.656

48.926

 

 

 

 

long-term borrowings

0.000

144.200

105.800

Short term borrowings

177.700

168.000

332.930

Current Maturities of Long term debt

0.000

28.800

38.400

Total borrowings

177.700

341.000

477.130

Debt/Equity ratio

1.241

13.291

9.752

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2012

31.12.2013

31.12.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

508.078

663.280

644.712

 

 

30.547

(2.799)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2012

31.12.2013

31.12.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

508.078

663.280

644.712

Profit

6.939

(117.560)

(56.731)

 

1.37%

(17.72%)

(8.80%)

 

 

 

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

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: The Registered Office of the company has been shifted from 1212A, 1212B, 1213 and 1214, Hemkunt Tower, Nehru Place, Delhi - 110019, India to the present address w.e.f.10.12.2010.

 

 

UNSECURED LOANS:

 

Particulars

31.12.2014

Rs. In Million

31.12.2013

Rs. In Million

Long Term Borrowings

 

 

Term loan from bank

105.800

144.200

 

 

 

Short Term Borrowings

 

 

Loans repayable on demand

 

 

Working capital loan from banks

213.300

168.000

Buyers credit

119.630

0.000

 

 

 

Total

438.730

312.200

 

 

NO CHARGES EXIST FOR COMPANY

 

 

FIXED ASSETS:

 

·         Leasehold Land

·         Buildings

·         Plant and Machinery

·         Medical Equipments

·         Office Equipment

·         Furniture and Fixture

·         Vehicles

·         Leasehold Improvements

·         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 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.65.55

UK Pound

1

Rs.99.17

Euro

1

Rs.73.08

 

 

INFORMATION DETAILS

 

Analysis Done by :

HNA

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

28

 

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.