MIRA INFORM REPORT

 

 

Report No. :

344983

Report Date :

15.10.2015

 

IDENTIFICATION DETAILS

 

Name :

SHIMIZU CORPORATION INDIA PRIVATE LIMITED

 

 

Registered Office :

130, Sarojini Market, New Delhi- 110023

 

 

Tel. No.:

91-80-43567777

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.02.2011

 

 

Com. Reg. No.:

55-214851

 

 

Capital Investment / Paid-up Capital :

Rs. 50.000 Million

 

 

CIN No.:

[Company Identification No.]

U45400DL2011FTC214851

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAPCS4719L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of planning, construction, maintenance, operation and contracting for building, civil engineering and other related activities.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 530000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of foreign company (Shimizu Corporation) incorporated in the year 2011.

 

For the FY 2014, the company has achieved decent revenue marked by satisfactory profitability margin of 9.36%.

 

The company possesses debt free capital structure marked by good cash accruals by there is unfavorable gap between trade payables and receivables.

 

Trade relations are fair. Business is active. Payments are regular and as per commitment.

 

In view of strong holding of the promoter, the company can be considered for business dealings at usual trade terms and conditions.   

 


 

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 DECLINED

 

Management non-cooperative (91-80-43567777)

 


 

LOCATIONS

 

Registered Office :

130, Sarojini Market, New Delhi- 110023, Delhi, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

gopalkrishna.bhat@shimz.biz

dinesh.singh@shimz.biz

Website :

http://www.shimz-global.com

 

 

Corporate Office :

Prestige Emerald, 5th Level, No. 2, Madras Bank Road-Lavelle Road, 
Bangalore - 560 001, Karnataka, India

Tel. No.:

91-80-43567777

Fax No.:

91-80-43567778

 

 

Regional Offices 1 :

301, 3rd Floor, Time Tower, Sector 28, M.G Road,  Gurgaon – 122 002, Haryana, India

Tel. No.:

91-12-44608100

Fax No.:

91-12-44608181

 

 

Regional Offices 2 :

No. 304 (A&B), 3rd Floor, Delta Wing,  Raheja Towers, 177 Anna Salai, 
Chennai- 600 002, Tamilnadu, India

Tel. No.:

91-44-49036666

 

 

Regional Offices 3 :

Formula Incubation Center, A-7, F-1, B-Wing,  Acropolis Mall, Thaltej Crossroads, S. G Highway,  Ahmedabad – 380 052, Gujarat, India

Tel. No.:

91-79-40704434

 

 

Regional Offices 4 :

P-903, Laburnum Park, Gate No.3,  Magarpatta City, Hadpsar, 
Pune - 411 013, Maharashtra, India

 

 

DIRECTORS

 

As on 26.09.2014

 

Name :

Takeo Yoshigi

Designation :

Director

Address :

967 Fairfield Dr, Marietta, Georgia, Georgia, 300682624, United States Of America

Date of Birth/Age :

17.05.1961

Date of Appointment :

15.07.2013

DIN No.:

06541416

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

U45400DL2011FTC214851

SHIMIZU CORPORATION INDIA PRIVATE LIMITED

Director

15/07/2013

02/04/2013

-

Active

NO

2

U91100KA2012NPL067410

JAPANESE CHAMBER OF COMMERCE AND INDUSTRY BANGALORE

Additional director

14/05/2014

14/05/2014

-

Active

NO

 

 

Name :

Kenichiro Yasui

Designation :

Director

Address :

150, Thomson Road # 06-02, Singapore, 307605, Singapore

Date of Birth/Age :

07.10.1972

Date of Appointment :

15.07.2013

PAN No.:

AKPPY3545D

DIN No.:

06589700

 

 

KEY EXECUTIVES

 

Name :

Mr. Dinesh Singh

Designation :

Secretary

Address :

No. 302, Supreme Castle Apartments, 3rd Main, C N Reddy Colony, Vignan Nagar, Banaglore-560037, Karnataka, India

Date of Appointment :

01.12.2014

PAN No.:

AXEPS8627G

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 26.09.2014

 

Names of Shareholders

 

No. of Shares

Shimizu Corporation, Japan

 

9999

Shimizu North America LLC, USA

 

1

Total

 

10000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 26.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of planning, construction, maintenance, operation and contracting for building, civil engineering and other related activities.

 

 

Products/ Services :

Item Code No.

Product Description

99531219

Industrial Buildings

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

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 :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

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

 

Auditors :

 

Name :

S.R. Batliboi and Associates LLP

Chartered Accountants

Address :

12 and 13 Floor, UB City, Canberra Block, No. 24, VittalMalya Road, Bangalore-560001, Karnataka, India

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

ACHFS9118A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding companies :

·         Shimizu Corporation, Japan

 

 

Fellow Subsidiary

Companies :

·         S C Properties (Sin) Pte Limited, Singapore

·         Shimizu North America LLC, United States of America

·         Shimizu Philippine Contractors Inc., Philippines

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.5000/- each

Rs. 50.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.5000/- each

Rs. 50.000 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

50.000

50.000

50.000

(b) Reserves & Surplus

133.917

45.175

2.686

(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)

183.917

95.175

52.686

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

10.952

7.540

0.680

Total Non-current Liabilities (3)

10.952

7.540

0.680

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

649.189

592.885

454.430

(c) Other current liabilities

422.871

1360.091

1383.631

(d) Short-term provisions

569.448

257.105

19.919

Total Current Liabilities (4)

1641.508

2210.081

1857.980

 

 

 

 

TOTAL

1836.377

2312.796

1911.346

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

28.64

40.962

24.147

(ii) Intangible Assets

1.363

2.237

1.179

(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)

100.212

39.595

1.148

(d)  Long-term Loan and Advances

38.248

108.432

102.073

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

168.463

191.226

128.547

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

25.850

22.361

16.975

(c) Trade receivables

163.316

249.219

18.885

(d) Cash and cash equivalents

1316.949

1388.115

1431.843

(e) Short-term loans and advances

158.294

458.962

312.608

(f) Other current assets

3.505

2.913

2.488

Total Current Assets

1667.914

2121.570

1782.799

 

 

 

 

TOTAL

1836.377

2312.796

1911.346

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

6339.863

7104.856

1954.840

 

 

Other Income

128.209

101.054

46.405

 

 

TOTAL                                    

6468.072

7205.910

2001.245

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Operating Expenses

5570.439

6786.263

1974.705

 

 

TOTAL                                    

5570.439

6786.263

1974.705

 

 

 

 

 

 

PROFIT BEFORE TAX

897.633

419.647

26.540

 

 

 

 

 

Less

TAX                                                                 

304.421

136.387

8.630

 

 

 

 

 

 

PROFIT AFTER TAX

593.212

283.260

17.910

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

--

--

--

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

88.742

42.489

2.686

 

 

Proposed final equity dividend

429.822

207.164

13.098

 

 

Tax on proposed equity dividend

73.048

33.607

21.249

 

 

Tax on prior year equity dividend

1.600

0.000

0.000

 

BALANCE CARRIED TO THE B/S

--

--

--

 

 

 

 

 

 

Earnings Per Share (Rs.)

59321.20

28326.00

1791.00

 

 


 

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 flows from (used in) operation

318.445

78.405

1449.492

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

9.36

3.99

0.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

51.70

18.46

1.39

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

4.88

4.41

0.50

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.02

0.96

0.96

 

 

 

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

50.000

50.000

50.000

Reserves & Surplus

2.686

45.175

133.917

Net worth

52.686

95.175

183.917

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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

1954.840

7104.856

6339.863

 

 

263.449

(10.767)

 

 

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

1954.840

7104.856

6339.863

Profit

17.910

283.260

593.212

 

0.92%

3.99%

9.36%

 

 

 

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

Yes

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

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

REVIEW OF PERFORMANCE:

 

The Year 2013-14 the Company recorded the growth as expected. The key highlights of the performance are as

follows:

·         Achieved a turnover from Construction Services Rs. 6339.862 Million

·         Profit Before Tax is Rs. 897.632 Million and

·         Profit After Tax is Rs. 593.212 Million

 

The Company executing factory construction projects at various places in India and procured few new design and build contracts from reputed clients. Your Company has earned good name for quality and timely completion of the projects. Steps being taken for further improvement in the performance of the company.

 

The overall outlook of the construction industry looks positive in view of the current economic scenario and future of the Indian economy in general and that of construction industry in particular appears to be optimistic.

 

 

CORPORATE INFORMATION

 

Company was incorporated on February 25, 2011. SCIPL is engaged in the business of planning, construction, maintenance, operation and contracting for building, civil engineering and other related activities.

 

 

FIXED ASSETS

 

  • Computers
  • Office equipment
  • Furniture and fittings
  • Plant and Machinery
  • 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.65.02

UK Pound

1

Rs.99.88

Euro

1

Rs.73.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

AMR

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

49

 

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.