MIRA INFORM REPORT

 

 

Report No. :

339166

Report Date :

03.09.2015

 

IDENTIFICATION DETAILS

 

Name :

LEXMARK RADIATOR PRIVATE LIMITED

 

 

Registered Office :

61, Mukut Nagar, Sokhda Manjusar Road, At and PO. Manjusar, Tal. Savli, Vadodara – 391775, Gujarat

Tel. No.:

91-265-2886290

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.04.1993

 

 

Com. Reg. No.:

04-019333

 

 

Capital Investment / Paid-up Capital :

Rs. 1.500 Million

 

 

CIN No.:

[Company Identification No.]

U29120GJ1993PTC019333

 

 

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 Transformer Radiator.

 

 

No. of Employees :

38 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 1993. It has a satisfactory track record.

 

For the financial year 2014, the company possesses good operational activity marked by decent sales turnover along with profitability margin of 5.1%.

 

Further, it has healthy financial risk profile and decent net worth position along with favorable gap between trade payables and receivables.

 

Trade relations are reported as fair. Business is active. Payments terms are usually correct.

 

In view of long business track record, 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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vijay Patel

Designation :

Accountant

Contact No.:

91-265-2886290

Date :

03.09.2015

 

 

 

LOCATIONS

 

Registered Office :

61, Mukut Nagar, Sokhda Manjusar Road, At and PO. Manjusar, Tal. Savli, Vadodara – 391775, Gujarat, India

Tel. No.:

91-265-2886290

Mobile No.:

91-9099096566 (Mr. Patel)

Fax No.:

Not Available

E-Mail :

chirayupat73@gmail.com

accounts@lexmarkradiators.com

Website :

http://www.lexmarkradiators.com

 

 

Head Office :

Unit 2, 297-2, Manjusar GIDC, Ta. Savli, Dist. Baroda, Gujarat, India

 

 

DIRECTORS

 

AS ON 31.07.2014

 

Name :

Chirayu Thakorbhai Patel

Designation :

Director

Address :

15- Pratap Kunj Society, Behind Mental Hospital, Karelibaug, Vadodara – 390018, Gujarat, India

Date of Birth/Age :

21.07.1973

Date of Appointment :

29.08.1997

DIN No.:

00135893

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

U29120GJ1993PTC019333

LEXMARK RADIATORS PRIVATE LIMITED

Director

29/08/1997

29/08/1997

-

Active

NO

2

U31900GJ2012PTC069594

FINTANK ENGINEERS PRIVATE LIMITED

Director

27/03/2012

27/03/2012

-

Active

NO

 

 

Name :

Patel Jyotiben Thakorbhai

Designation :

Director

Address :

45/B, Vallabh Nagar, Karelibaug, Baroda – 390018, Gujarat, India

Date of Birth/Age :

01.06.1947

Date of Appointment :

25.12.2007

DIN No.:

01932787

 

 

Name :

Dharmesh Thakorbhai Patel

Designation :

Director

Address :

B 45, Vallabhnagar Soc, Opp. Mental Hospital, Near Jivan Bharati School, Karelibaug, Vadodara – 390018, Gujarat, India

Date of Birth/Age :

19.10.1966

Date of Appointment :

22.11.2012

DIN No.:

06389210

 

 

KEY EXECUTIVES

 

Name :

Mr. Vijay Patel

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.07.2014

 

Names of Shareholders

 

No. of Shares

Vijaybhai Somabhai Patel

 

300

Jyotiben Thakorbhai Patel

 

5600

Parulben Thakorbhai Patel

 

300

Chirayu Thakorbhai Patel

 

6650

Dharmesh Thakorbhai Patel

 

1850

Neelam Dharmesh Patel

 

100

Rupal Thakorbhai Patel

 

100

Sharadchandra Ambalal Patel

 

100

 

 

 

Total

 

15000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 31.07.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Transformer Radiator.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

Purchasing :

Cash and Credit

 

 

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 :

38 (Approximately)

 

 

Bankers :

Banker Name

HDFC Bank Limited

Branch Address

Kareli Baug Branch, Vip Road, Vadodara – 390018, Gujarat, India

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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Term loan from HDFC Bank

0.000

0.177

Term loan from Pragati Sahakari Bank Limited

0.117

0.328

SHORT TERM BORROWING

 

 

Loans repayable on demand

(0.776)

2.189

Term loans

0.177

0.242

Term loan from Pragati Sahakari Bank Limited

0.211

0.187

 

 

 

Total

(0.271)

3.123

 

Auditors :

 

Name :

Shah and Kadam

Chartered Accountant

Address :

301, Sumanagal Chamber, Kharivav Road, Dandia Bazar, Vadodara – 390001, Gujarat, India

PAN No.:

AAYFS5501J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000

Equity Shares

Rs.100/- each

Rs. 1.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000

Equity Shares

Rs.100/- each

Rs. 1.500 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.500

1.500

1.500

(b) Reserves & Surplus

26.463

24.819

22.693

(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)

27.963

26.319

24.193

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

7.260

5.414

5.463

(b) Deferred tax liabilities (Net)

0.760

0.852

0.732

(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)

8.020

6.266

6.195

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

(0.376)

2.762

3.931

(b) Trade payables

8.624

8.905

5.296

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

1.959

1.804

2.098

Total Current Liabilities (4)

10.207

13.471

11.325

 

 

 

 

TOTAL

46.190

46.056

41.713

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

14.891

13.249

13.394

(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

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.197

0.000

0.000

Total Non-Current Assets

15.088

13.249

13.394

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.895

4.933

6.155

(c) Trade receivables

16.720

17.083

10.530

(d) Cash and cash equivalents

5.105

5.765

6.124

(e) Short-term loans and advances

2.745

1.829

2.373

(f) Other current assets

0.637

3.197

3.137

Total Current Assets

31.102

32.807

28.319

 

 

 

 

TOTAL

46.190

46.056

41.713

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

41.418

47.115

 

Other Income

0.585

0.454

 

 

TOTAL                                    

42.003

47.569

47.743

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

26.617

29.238

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(0.636)

1.863

 

 

Employees benefits expense

5.382

5.066

 

 

Other expenses

5.100

5.477

 

 

TOTAL                                    

36.463

41.644

41.464

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

5.540

5.925

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.962

0.871

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

4.578

5.054

6.279

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.559

1.469

1.387

 

 

 

 

 

 

PROFIT BEFORE TAX

3.019

3.585

4.892

 

 

 

 

 

Less

TAX                                                                 

0.852

1.198

1.463

 

 

 

 

 

 

PROFIT AFTER TAX

2.167

2.387

3.429

 

 

 

 

 

 

Earnings Per Share (Rs.)

144.47

159.13

228.60

 

 

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)

(%)

5.23

5.07

7.18

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

13.38

12.58

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.54

7.78

11.73

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.11

0.14

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.25

0.31

0.39

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.05

2.44

2.50

 

 

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

1.500

1.500

1.500

Reserves & Surplus

22.693

24.819

26.463

Share Application money pending allotment

0.000

0.000

0.000

Net worth

24.193

26.319

27.963

 

 

 

 

long-term borrowings

5.463

5.414

7.260

Short term borrowings

3.931

2.762

(0.376)

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

9.394

8.176

6.884

Debt/Equity ratio

0.388

0.311

0.246

 

 

 

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

47.743

47.115

41.418

 

 

(1.315)

(12.092)

 

 

 

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

47.743

47.115

41.418

Profit

3.429

2.387

2.167

 

7.18%

5.07%

5.23%

 

 

 

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

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from B-45, Vallabh Nagar, Society, Karelbaug, Vadodara – 390018, Gujarat, India to the present address w.e.f. 17.11.2009.

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans and advances from related parties

 

 

Chirayu T Patel

2.988

2.697

Smt. Jyotiben T Patel

1.616

1.459

Dharmesh Thakorbhai Patel

2.539

0.403

From shareholder

0.000

0.350

 

 

 

SHORT TERM BORROWING

 

 

Loans and advances from related parties

0.012

0.144

 

 

 

Total

7.155

5.053

 

 

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10544426

07/02/2015 *

10,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI,

Maharashtra - 400013,

INDIA

C43619659

 

* 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 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. 66.23

UK Pound

1

Rs. 101.22

Euro

1

Rs. 74.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYO

 


 

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

5

--PROFITABILITY

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.