MIRA INFORM REPORT

 

 

Report No. :

346418

Report Date :

24.10.2015

           

IDENTIFICATION DETAILS

 

Name :

BEHR-HELLA THERMOCONTROL INDIA PRIVATE LIMITED

 

 

Registered Office :

Elpro Compound, City Survey No. 4270, Chinchwad Gaon, Pune - 411033, Maharashtra

Tel. No.:

91-20-66315444

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.02.2006

 

 

Com. Reg. No.:

11-021988

 

 

Capital Investment / Paid-up Capital :

Rs.160.000 Million

 

 

CIN No.:

[Company Identification No.]

U29299PN2006PTC021988

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCB8750D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing and assembling of control equipments and units for air Conditioning and climate control systems used in automobiles.

 

 

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 460000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Behr-Hella Thermocontrol GmbH”, Germany.

 

Subject is engaged in manufacturing and assembling of control equipment and unit for air conditioning and climate control systems used in automobiles.

 

It is an established company incorporated in the year 2006 having satisfactory track record.

 

Turnover and profit of the company has slightly declined during FY 2014. However the company has been able to maintain a profit margin at 2.8%.

 

Moreover, it is also to be noted that the company has been successful in wiping off its accumulated losses of the previous years.

 

Further, the rating also takes into consideration the comfortable liquidity position of the company and favorable gap between trade payables and trade receivables.

 

The company also receives strong operational and financial support from its holding company.

 

Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

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

 

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 BY

 

Name :

Mr. Narendra Dalmia

Designation :

Finance Manager

Contact No.:

91-20-66315444

Date :

21.10.2015

 

 

LOCATIONS

 

Registered Office :

Elpro Compound, City Survey No. 4270, Chinchwad Gaon, Pune - 411033, Maharashtra, India

Tel. No.:

91-20- 66315403/66315450/66315444/66148328

Fax No.:

91-20- 66315450

E-Mail :

rajesh.shah@bhtcgroup.de

Website;

www.bhtc.com

 

 

DIRECTORS

 

AS ON 21.08.2014

 

Name :

Mr. Shrivardhan Vasant Gadgil

Designation :

Director and CEO Remuneration

Address :

Suniti, Swanand Society, Road No. 1, Sahakarnagar -2, Pune - 411009, Maharashtra, India

Date of Birth/Age :

22.08.1964

Qualification:

B.E. ( Mechanical), Diploma ( Materials Management)

Experience:

30 Years

Date of Appointment :

21.11.2006

DIN No.:

01015842

PAN No.:

AAPPG7965D

 

 

Name :

Mr. Thomas Schulte

Designation :

Director

Address :

Normannenweg 79, Koerbecke, Koerbecke, 59519, Germany

Date of Birth/Age :

19.06.1968

Date of Appointment :

19.02.2009

DIN No.:

02558748

 

 

Name :

Mr. Teuner Stephan Andreas

Designation :

Director

Address :

Zwingenberger Weg 35, Wulfrath, 42489, Germany

Date of Birth/Age :

05.04.1964

Date of Appointment :

18.12.2012

DIN No.:

06417535

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh S Shah

Designation :

Secretary

Address :

608, Budhwar Peth, Pune - 411002, Maharashtra, India

Date of Birth/Age :

27.08.1969

Date of Appointment :

25.02.2014

PAN No.:

ADAPS0690P

 

 

Name :

Mr. Narendra Dalmia

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 21.08.2014

 

Names of Shareholders

 

No. of Shares

Behr-Hella Thermocontrol GMBH, Germany

 

15999999

Thomas Schulte

 

1

Total

 

16000000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 21.08.2014

 

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

99.99

Directors or relatives of Directors

0.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing and assembling of control equipments and units for air Conditioning and climate control systems used in automobiles.

 

 

Products :

Item Code No.

Product Description

84159000

Parts of the air conditioning machines etc

99831418

Product development services

 

 

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 :

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 :

Banker Name

Not Divulged

Branch Address

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

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

AABFS3421N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Behr- Hella Thermocontrol Gmbh, Germany

 

 

Fellow Subsidiary company:

  • Behr India Limited
  • Behr-Hella Thermocontrol Inc., USA
  • Behr- Hella Thermocontol (Shanghai) Company Limited
  • Hella India Electronics Private Limited

 

 

Joint venture:

  • Behr Gmbh and Company KG, Stuttgart, Germany
  • Hella KGaA Hueck and Company Lippstadt, Germany

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs.10/- each

Rs. 160.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

16000000

Equity Shares

Rs.10/- each

Rs. 160.000 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

160.000

160.000

160.000

(b) Reserves & Surplus

2.429

(7.736)

(35.722)

(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)

162.429

152.264

124.278

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

74.219

74.487

48.545

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

57.201

65.095

50.521

(d) long-term provisions

1.354

2.413

3.378

Total Non-current Liabilities (3)

132.774

141.995

102.444

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

33.907

42.752

33.712

(c) Other current liabilities

46.896

23.290

37.898

(d) Short-term provisions

11.211

12.592

14.647

Total Current Liabilities (4)

92.014

78.634

86.257

 

 

 

 

TOTAL

387.217

372.893

312.979

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

92.684

93.261

80.677

(ii) Intangible Assets

47.521

49.638

17.422

(iii) Capital work-in-progress

5.266

3.423

2.543

(iv) Intangible assets under development

38.782

22.902

40.918

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

8.957

5.511

0.000

(d)  Long-term Loan and Advances

16.290

12.830

19.487

(e) Other Non-current assets

0.428

0.542

1.047

Total Non-Current Assets

209.928

188.107

162.094

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.106

16.702

27.524

(c) Trade receivables

47.861

51.083

49.889

(d) Cash and cash equivalents

100.841

96.428

52.979

(e) Short-term loans and advances

16.271

17.825

20.003

(f) Other current assets

3.210

2.748

0.490

Total Current Assets

177.289

184.786

150.885

 

 

 

 

TOTAL

387.217

372.893

312.979

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

346.680

351.000

258.740

 

Other Income

 

 

 

 

TOTAL

346.680

351.000

258.740

 

 

 

 

 

Less

EXPENSES

325.010

321.410

244.370

 

 

 

 

 

Less

PROFIT/(LOSS) BEFORE INTEREST AND TAXES

21.670

29.590

14.370

 

 

 

 

 

Less

INTEREST EXPENSES

3.640

(3.360)

2.670

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

18.030

32.950

11.700

 

 

 

 

 

Less

TAX

7.870

4.970

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.160

27.980

11.700

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(7.740)

(35.720)

(47.420)

 

 

 

 

 

 

Balance Carried to the B/S

2.430

(7.740)

(35.720)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.64

NA

NA

 


 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

32.049

0.612

31.901

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

18.030

32.953

11.700

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

5.39

9.66

4.34

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.22

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.65

0.49

0.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.93

2.35

1.75

 

 

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

160.000

160.000

160.000

Reserves & Surplus

(35.722)

(7.736)

2.429

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

124.278

152.264

162.429

 

 

 

 

long-term borrowings

48.545

74.487

74.219

Short term borrowings

0.000

0.000

0.000

Current maturities of long-term debts

31.901

0.612

32.049

Total borrowings

80.446

75.099

106.268

Debt/Equity ratio

0.647

0.493

0.654

 

 

 

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

258.740

351.000

346.680

 

 

35.657

-1.231

 

 

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

258.740

351.000

346.680

Profit

11.700

27.980

10.160

 

4.52%

7.97%

2.93%

 

 

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

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

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

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Foreign currency term loans from others

74.219

74.487

Total

74.219

74.487

 

 

FIXED ASSETS

 

Tangible assets

 

 

Intangible 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 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.65.15

UK Pound

1

Rs.100.54

Euro

1

Rs.79.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--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

 

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.