|
Report No. : |
341046 |
|
Report Date : |
14.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
BAJAJ ELECTRICALS LIMITED |
|
|
|
|
Registered
Office : |
45-47, Veer Nariman Road, Mumbai – 400023, Maharashtra |
|
Tel. No.: |
91-22-22823090 /
22043841 / 22045046 / 23765003 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
14.07.1938 |
|
|
|
|
Com. Reg. No.: |
11-009887 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.201.525 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L31500MH1938PLC009887 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNEB02205A |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer and
Exporter of Lighting Appliances and Fans. |
|
|
|
|
No. of Employees
: |
Information Declined by Management |
RATING & COMMENTS
|
MIRA’s Rating : |
A (62) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Bajaj Electricals Limited (BEL), a part of “BAJAJ GROUP” of companies,
was incorporated on 14th July, 1938. The company has five business
units – Fans, Lighting, Luminaries, Appliances and Engineering & Projects
BU. Subject is an established company having good track record. The company has reported year on year losses from its operations which
has led to deterioration in the overall profitability and intense competitive
pressures across the business segments. The rating however favourably take into account the company’s
diversified business portfolio, its leading position in the consumer durable
business supported by strong brand and product development strengths and wide
distribution network. The rating also positively consider on company’s comfortable capital
structure and liquidity profile. Trade relations are reported to be fair. Business is active. Payment
terms are reported to be regular and as per commitment. In view of strong brand image in the market and “Bajaj Group”, the
company can be considered normal for business dealing 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 |
ICRA |
|
Rating |
Long Term Bank Facilities = A- |
|
Rating Explanation |
Adequate degree of safety and low credit risk |
|
Date |
February 2015 |
|
|
|
|
Rating Agency Name |
ICRA |
|
Rating |
Short Term Bank Facilities = A1 |
|
Rating Explanation |
Very strong degree of safety and carry lowest credit risk. |
|
Date |
February 2015 |
RBI DEFAULTER’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTER’ 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 (Tel No. 91-22-22045780)
LOCATIONS
|
Registered Office : |
45 – 47, |
|
Tel. No.: |
91-22-22823090 /
22043841 / 22045046 / 23765003 |
|
Fax No.: |
91-22-22828250 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Corporate Office : |
701 & 801, Rustomjee Aspiree, Off Eastern Express
Highway, Bhanu Shankar Yagnik Marg, Sion (East), Mumbai – 400022, Maharashtra, India |
|
|
|
|
Head Office : |
51, Mahatma Gandhi
Road, Mumbai – 400 023, Maharashtra, India |
|
Tel. No.: |
91-22-22043780 /
22875135 / 22043733 |
|
Fax No.: |
91-22-22828250 |
|
|
|
|
Factory 1 : |
Chakan Unit Mahalunge, |
|
|
|
|
Factory 2 : |
Wind farm Village
Vankusawade, Taluka Patan, District Satara - 415 206, |
|
|
|
|
Factory 3 : |
Ranjangaon Unit Village
Dhoksanghvi, Taluka Shirur, Ranjangaon, District Pune - 412 210, |
|
|
|
|
Factory 4 : |
Kosi Unit 109 KM Stone, NH 2, Dautana, Chhata – 281 403,
District-Mathura, Uttar Pradesh, India
|
|
|
|
|
Depots : |
Located at:
|
|
|
|
|
Showroom : |
‘World of Bajaj Electricals’
Bajaj Bhavan, Nariman Point, Mumbai – 400 021, |
|
Tel. No.: |
91-22-20236626 |
|
|
|
|
Central Warehouse : |
Located at:
|
|
|
|
|
Branches : |
Located at:
|
|
|
|
|
Regional
Distribution Centers : |
|
DIRECTORS
AS
ON. 31.03.2015
|
Name : |
Mr. Shekhar Bajaj |
|
Designation : |
Chairman and
Managing Director |
|
Qualification : |
B.Sc. (Hons.),
M.B.A. |
|
Date of Appointment : |
01.04.1980 |
|
|
|
|
Name : |
Mr. Harsh Vardhan
Goenka |
|
Designation : |
Director |
|
DIN No. |
00026726 |
|
|
|
|
Name : |
Mr. Ashok Jalan |
|
Designation : |
Director |
|
Date of Birth/Age : |
26.08.1943 |
|
Qualification : |
B A (Hons) from Kolkata University |
|
Experience : |
69 years |
|
Date of Appointment : |
18.01.1989 |
|
|
|
|
Name : |
Mr. Ajit
Gulabchand (upto 31.07.2014) |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. V. B.
Haribhakti |
|
Designation : |
Director |
|
|
|
|
Name : |
Mr. Madhur Bajaj |
|
Designation : |
Director |
|
Qualification : |
B.com, MBA |
|
|
|
|
Name : |
Mr. Anant Bajaj |
|
Designation : |
Joint Managing Director (wef.1.4.2012) |
|
DIN No. |
00089460 |
|
|
|
|
Name : |
Dr.(Mrs.) Indu
Shahani |
|
Designation : |
Director |
|
Date of Birth/Age : |
60 years |
|
Qualification : |
Ph. D in Commerce
|
|
DIN No. |
00112289 |
|
|
|
|
Name : |
Dr. R P Singh |
|
Designation : |
Director |
|
Date of Birth/Age : |
17.07.1948 |
|
Qualification : |
Post Graduate in Mechanical Engineering from BHU, |
|
Experience : |
64 years |
|
Date of Appointment : |
28.05.2009 |
|
DIN No. |
00004812 |
KEY EXECUTIVES
|
Name : |
Mr. Mangesh Patil |
|
Designation : |
Company Secretary |
|
|
|
|
Corporate
Management Committee |
|
|
|
|
|
Name : |
Mr. Atul Sharma |
|
Designation : |
Vice President - Human Resources and Administration |
|
|
|
|
Name : |
Mr. Prataprao S. Gharge |
|
Designation : |
Vice President and CIO |
|
|
|
|
Name : |
Mr. Rakesh Ashok Markhedkar |
|
Designation : |
President – Engineering and Projects BU |
|
|
|
|
Name : |
Mr. R. Sundararajan |
|
Designation : |
President – Luminaires BU |
|
|
|
|
Name : |
Mr. Vaidyanathan
Shankar |
|
Designation : |
Executive Vice
President – Domestic Appliances |
|
|
|
|
Name : |
Mr. Anil Errol
Shipley |
|
Designation : |
Executive Vice
President – Supply Chain Management |
|
|
|
|
Name : |
Mr. Siddhartha Kanodia |
|
Designation : |
Executive Vice
President – Corporate Services |
|
|
|
|
Name : |
Mr. Mangesh Patil |
|
Designation : |
Vice President –
Legal & Company Secretary |
|
|
|
|
Name : |
Mr. Shriram
Amirchand Sehgal |
|
Designation : |
Vice President – Canteen
Stores Department |
|
|
|
|
Name : |
Mr. Karunakar Hari
Mowar |
|
Designation : |
Vice President –
Morphy Richards and Inst. & Malls |
|
|
|
|
Name : |
Mr. Pradeep D.
Patil |
|
Designation : |
Vice President –
Kitchen Appliances |
|
|
|
|
Name : |
Mr.Anant M.
Purandare |
|
Designation : |
Executive Vice
President & Chief Financial Officer |
|
|
|
|
Name : |
Mr. Atul Pathak,
Executive |
|
Designation : |
Vice President –
Branch Sales Support |
|
|
|
|
Name : |
Mr. Dileep Sharma |
|
Designation : |
Vice President –
Customer Care |
|
|
|
|
Name : |
Mr.Beena Leji
Koshy |
|
Designation : |
Vice President –
Advertising & Brand Development |
|
|
|
|
Name : |
Mr.Rohit Kumar |
|
Designation : |
Vice President –
Lighting BU |
|
|
|
|
Name : |
Mr.Sivakumar Balasubramanyam |
|
Designation : |
Vice President –
HM & SL, E&P BU |
|
|
|
|
Name : |
Mr.Vijay Anant
Bhat |
|
Designation : |
Sr. General
Manager – Special Projects, E&P BU |
|
|
|
|
Name : |
Mr. Chiranjeev
Subh Karan Soni |
|
Designation : |
General Manager –
Internal Audit |
|
|
|
|
Audit Committee |
|
|
|
· Mr. V.B.Haribhakti · Mr. Ashok Jalan · Dr.(Mrs.) Indu Shahani ·
Mr. Ajit Gulabchand (upto 31.07.2014) |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.06.2015
|
Category of Shareholder |
Total No. of Shares held in Dematerialized Form |
Total Shareholding as a % of Total No. of Shares |
|
(A) Shareholding of Promoter and Promoter Group |
||
|
|
|
|
|
|
22584678 |
22.40 |
|
|
40954607 |
40.62 |
|
|
63539285 |
63.03 |
|
|
|
|
|
Total shareholding of Promoter and Promoter Group (A) |
63539285 |
63.03 |
|
(B) Public Shareholding |
||
|
|
|
|
|
|
4993043 |
4.95 |
|
|
38584 |
0.04 |
|
|
14150647 |
14.04 |
|
|
19182274 |
19.03 |
|
|
|
|
|
|
977827 |
0.97 |
|
|
|
|
|
|
9730858 |
9.65 |
|
|
1880829 |
1.87 |
|
|
5502923 |
5.46 |
|
|
203311 |
0.20 |
|
|
938193 |
0.93 |
|
|
1871332 |
1.86 |
|
|
1810887 |
1.80 |
|
|
679200 |
0.67 |
|
|
18092437 |
17.95 |
|
Total Public shareholding (B) |
37274711 |
36.97 |
|
Total (A)+(B) |
100813996 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
|
0 |
0.00 |
|
Total (A)+(B)+(C) |
100813996 |
0.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and
Exporter of Lighting Appliances and Fans. |
|
|
|
|
Products : |
Not Divulged |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
Not Divulged |
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information Declined by Management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : (31.03.2014) |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Auditors : |
|
|
Name : |
Dalal and Shah Chartered Accountant |
|
|
|
|
Cost Auditors : |
|
|
Name : |
R Nanabhoy and Company Cost Accountants |
|
|
|
|
Other related
parties where control exists : |
|
|
|
|
|
Associates, Joint ventures,
Investing Party : |
|
CAPITAL STRUCTURE
AS ON 31.03.2015
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000000 |
Equity Shares |
Rs.2/- each |
Rs.400.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100,762,426 |
Equity Shares |
Rs.2/- each |
Rs.201.525
Million |
|
|
|
|
|
Reconciliation
of the number of shares outstanding is set out below:
|
Particulars |
31.03.2015 |
|
|
|
No. of shares |
(Rs. In million) |
|
Equity
shares at the beginning of the year |
99,969,178 |
199.938 |
|
Add
: Shares issued on exercise of Employee Stock Option |
793,248 |
1.587 |
|
Equity
shares at the end of the year |
100,762,426 |
201.525 |
The
Details of Shareholders holding more than 5% Shares:
|
Particulars |
31.03.2015 |
|
|
Name
of the Shareholder |
No. of shares |
% of
Holding |
|
Jamnalal
Sons Private Limited |
19,872,830 |
19.72 |
|
Bajaj
Holdings and Investment Limited |
16697840 |
16.70 |
Equity Shares
reserved for issue under options outstanding as at the end of the year on un-issued
share capital :
The Company had reserved issuance of 8,258,341 (Previous year 7,688,341) Equity Shares of Rs.2 each for offering to eligible employees of the Company under Employees Stock Option Scheme.
Summary of Stock Options as on 31.03.2015 :
|
Number of Stock Options granted (net of lapsation & cancellation) |
5,924,020 |
|
Number of Stock Options Exercised |
3,392,731 |
|
Number of Stock Options Vested and Exercisable |
1,187,539 |
|
Number of Stock Options Unvested |
1,343,750 |
Terms/Rights attached
to equity shares:
The Company has only one class of equity shares having a par value of Rs. 2 per share. Each holder of equity shares is entitled to one vote per share. The dividend proposed by the Board of Directors is subject to the approval of the shareholders in the ensuing Annual General Meeting. During the year ended 31 March 2015, the amount of per share dividend recognised as distribution to equity shareholders was Rs. 1.50 per share (31 March 2014, Rs.1.50 per share) of Face value of Rs. 2 each. In the event of liquidation of the Company, the holders of equity shares will be entitled to receive remaining assets of the Company, after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders. Share Application money represents the application money received on Nil (Previous Year 49,144) stock options exercised by an employee as on 31 March 2015 against which equity shares were pending allotment.
LISTING DETAILS:
|
|
BSE : 500031 NSE : BAJAJELEC |
|
Stock Exchange Place : |
The Stock Exchange, Mumbai, National Stock Exchange of India Limited |
|
Listed Date : |
Not Available |
|
|
|
FINANCIAL DATA
[all figures are in
Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF
FUNDS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
201.525 |
199.938 |
199.511 |
|
(b) Reserves & Surplus |
6668.316 |
6890.936 |
7086.878 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
5.007 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
6869.841 |
7095.881 |
7286.389 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1709.136 |
1306.058 |
345.410 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
111.333 |
3.319 |
0.605 |
|
(d) long-term
provisions |
439.375 |
275.433 |
247.596 |
|
Total Non-current
Liabilities (3) |
2259.844 |
1584.810 |
593.611 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
2159.652 |
2137.378 |
1254.444 |
|
(b) Trade payables |
11747.195 |
11996.899 |
9823.198 |
|
(c) Other
current liabilities |
4505.990 |
3385.918 |
2081.506 |
|
(d) Short-term
provisions |
754.566 |
649.332 |
533.909 |
|
Total Current
Liabilities (4) |
19167.403 |
18169.527 |
13693.057 |
|
|
|
|
|
|
TOTAL |
28297.088 |
26850.218 |
21573.057 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2776.57 |
2492.034 |
2264.196 |
|
(ii)
Intangible Assets |
0.051 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
31.778 |
25.598 |
58.677 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
560.886 |
673.110 |
297.557 |
|
(c) Deferred tax assets (net) |
488.841 |
253.328 |
79.287 |
|
(d)
Long-term Loan and Advances |
822.426 |
844.900 |
726.166 |
|
(e) Other
Non-current assets |
3892.446 |
3829.354 |
2649.01 |
|
Total Non-Current
Assets |
8572.998 |
8118.324 |
6074.893 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a) Current
investments |
33.333 |
0.047 |
0.000 |
|
(b)
Inventories |
4746.479 |
4467.033 |
4212.391 |
|
(c) Trade
receivables |
12895.554 |
12350.513 |
9379.284 |
|
(d) Cash
and cash equivalents |
376.609 |
543.073 |
500.867 |
|
(e)
Short-term loans and advances |
1148.377 |
1175.468 |
1405.622 |
|
(f) Other
current assets |
523.738 |
195.760 |
0.000 |
|
Total
Current Assets |
19724.090 |
18731.894 |
15498.164 |
|
|
|
|
|
|
TOTAL |
28297.088 |
26850.218 |
21573.057 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
42581.094 |
40298.296 |
33773.396 |
|
|
|
Other Income |
242.928 |
151.438 |
168.104 |
|
|
|
TOTAL |
42824.022 |
40449.734 |
33941.500 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
2252.304 |
2347.230 |
1691.629 |
|
|
|
Purchases of Traded Goods |
28887.244 |
27782.769 |
25310.12 |
|
|
|
Changes in Inventories of Finished Goods, Work-in-Progress and Traded Goods |
(317.250) |
(538.619) |
(454.515) |
|
|
|
Employee Benefit Expense |
2262.855 |
1860.238 |
1672.596 |
|
|
|
Other Expenses |
6381.009 |
5613.134 |
4444.796 |
|
|
|
Erection and Subcontracting Expenses |
2224.945 |
2414.184 |
0.000 |
|
|
|
TOTAL |
41691.107 |
39478.936 |
32664.626 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
1132.915 |
970.798 |
1276.874 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
1050.832 |
782.962 |
689.847 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
82.083 |
187.836 |
587.027 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
290.255 |
247.464 |
144.522 |
|
|
|
|
|
|
|
|
|
Add |
Exceptional
Items – Profit on sale of Investments |
0.000 |
0.000 |
247.232 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS
BEFORE TAX |
(208.172) |
(59.628) |
689.737 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
(68.669) |
(6.542) |
177.654 |
|
|
|
|
|
|
|
|
|
|
PROFIT/LOSS
AFTER TAX |
(139.503) |
(53.086) |
512.083 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
86.940 |
315.464 |
286.895 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
(250.000) |
0.000 |
250.000 |
|
|
|
Proposed Dividend on Equity Shares |
151.144 |
149.954 |
199.511 |
|
|
|
Tax on Dividend |
30.773 |
25.484 |
33.907 |
|
|
|
Dividend paid on exercise of Stock Option along with
Dividend Distribution Tax |
0.534 |
0.000 |
0.096 |
|
|
BALANCE CARRIED TO
THE B/S |
14.986 |
86.940 |
315.464 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
F.O.B. value of exports |
299.529 |
349.467 |
387.864 |
|
|
|
Freight & Insurance on exports |
2.800 |
3.006 |
3.055 |
|
|
TOTAL EARNINGS |
302.329 |
352.473 |
390.919 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
140.627 |
86.542 |
69.944 |
|
|
|
Capital Goods |
11.464 |
84.314 |
24.173 |
|
|
|
Finished Goods |
2709.015 |
2800.944 |
2870.824 |
|
|
|
Machinery Spares |
1.164 |
0.954 |
1.505 |
|
|
TOTAL IMPORTS |
2862.270 |
2972.754 |
2966.446 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(1.39) |
(0.53) |
5.12 |
|
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current maturities of Long Term debt |
4505.990 |
3385.918 |
2082.389 |
|
Cash generated from operations |
1189.947 |
234.151 |
1803.753 |
|
Net Cash From Operating Activities |
881.734 |
234.151 |
1406.145 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin PAT / Sales |
(%) |
(0.33) |
(0.13) |
1.52 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT/ Sales) |
(%) |
2.66 |
2.41 |
3.78 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(0.76) |
(0.23) |
3.26 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.03) |
(0.01) |
0.09 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.22 |
0.96 |
0.51 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.03 |
1.03 |
1.13 |
STOCK
PRICES
|
Face Value |
Rs. 2.00/- |
|
Market Value |
Rs. 247.05/- |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
199.511 |
199.938 |
201.525 |
|
Reserves & Surplus |
7086.878 |
6890.936 |
6668.316 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
5.007 |
0.000 |
|
Net
worth |
7286.389 |
7095.881 |
6869.841 |
|
|
|
|
|
|
long-term borrowings |
345.410 |
1306.058 |
1709.136 |
|
Short term borrowings |
1254.444 |
2137.378 |
2159.652 |
|
Current Maturities of
Long-Term Debts |
2082.389 |
3385.918 |
4505.990 |
|
Total
borrowings |
3682.243 |
6829.354 |
8374.778 |
|
Debt/Equity
ratio |
0.505 |
0.962 |
1.219 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
33773.396 |
40298.296 |
42581.094 |
|
|
|
19.320 |
5.665 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
33773.396 |
40298.296 |
42581.094 |
|
Profit |
512.083 |
(53.086) |
(139.503) |
|
|
1.52% |
(0.13%) |
(0.33%) |

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 |
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 |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
Yes |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
(Rs. In Millions)
|
Particular |
As on 31.03.2015 |
As on 31.03.2014 |
|
Long Term Borrowing |
|
|
|
Sales Tax Deferral Liability / Loan (an incentive under 1993 Package Scheme of Incentives of SICOM - Interest free) |
266.428 |
306.058 |
|
Short Term Borrowing |
|
|
|
Other Short Term Loans |
350.000 |
0.000 |
|
Commercial Papers |
250.000 |
0.000 |
|
Foreign Currency Loans |
118.184 |
365.903 |
|
Total |
984.612 |
671.961 |
MANAGEMENT DISCUSSION
AND ANALYSIS
OVERVIEW
The Management Discussion and Analysis presented in this Annual Report focuses on reviewing the performance of the Company for FY 2014-15, the financial statements of which have been prepared in compliance with the requirements of the provisions of the Companies Act, 2013 read with applicable rules, guidelines issued by the Securities and Exchange Board of India (SEBI) and the
Generally Accepted Accounting Principles (GAAP) in India. Our Management accepts responsibility for the integrity and objectivity of these financial statements, as well as for the various estimates and judgments used therein. The estimates and judgments relating to the financial statements have been made on a prudent and reasonable basis, so that the financial statements reflect in a true and fair manner the form and substance of transactions, and reasonably present our state of affairs, profits and cash flows for the year.
BUSINESS &
FINANCIAL REVIEW
The overall performance of the Company for the year 2014-15 has been sub-optimal. The profitability of the Company was badly impacted due to lower margins in consumer durables, abnormal increase in site expenses on account of cleaning up operation to ensure that there was good progress towards closure of overrun sites in projects business and various other factors including challenging business environment. During the year under reporting, the Company has closed 60 number of sites of Transmission Line Towers and also completed financial closure of most of them. The Company has taken several measures to ensure better management of working capital, monitoring of project performance on continuous basis and completion of projects as per schedule to avoid cost and time over run.
The gross turnover and other income achieved for the year ended 31 March 2015 was Rs.43094.200 crore, a growth of 5.63% over the previous year.
ENGINEERING & PROJECTS BUSINESS UNIT
(E&P BU)
The performance of EPC segment for FY 2014-15 has been satisfactory, as it achieved a turnover of Rs. 13360.000 Million with a growth of 16.12% over the previous year and closed 60 old project sites by removing all bottlenecks and resolving other operational issues.
During the year, some of the major projects commissioned by EPC include:
• Architectural lighting of iconic Chatrapathi Shivaji Terminus railway station, Mumbai with colour changing LED lights;
• Landscape LED lighting of Buddha Smriti Park, Patna;
• Sports lighting at Haldia Stadium;
• Lighting of Kalinga Hockey Stadium, Bhubaneswar;
• Illumination of Chennai outer ring road;
• Power Distribution project of RAPDRP WBSETCL for feeder renovation work in 5 towns (Jangipur, Dhulian, Sainthia, Kandi & Coochbehar);
• Power Distribution projects of Madhya Pradesh Purva Kshetra Vidyut Vitaran Company Ltd (MPPKVVCL) viz. Sidhi 2 and Balaghat;
• Power Distribution project of Chhattisgarh State Power Distribution Company Ltd (CSPDCL), Bhilai;
• 765kV Kurnool-Thiruvelam transmission line project of Power Grid Corporation of India;
• 400 kV Savangi-Kultabad and 132 kV Padegaon-Savangi transmission line projects of Maharashtra State Electricity Board
During FY 2014-15, EPC business has secured orders worth Rs. 33350.000 Million, comprising of Transmission Line Tower (TLT) & Sub- Station - Rs. 7280.000 Million, Power Distribution – Rs. 24740.000 Million and Illumination – Rs. 1330.000 Million. Some of the major orders received include:
• 72 meter flag mast (tallest mast of India);
• 63 meter flag mast supplied to Afghanistan;
• Floodlighting at Dehradun Cricket Stadium (first cricket stadium in Uttarakhand);
• Jammu – Udhampur tunnel lighting project;
• Kandla – Mundra road Illumination project;
• Hosur – Krishnagiri Road Illumination Project
• Nagpur – Betul highway lighting project;
• Reliance Jamnagar area lighting project by using 60M & 45M High mast and 2 Kw Flood Lights (largest order for construction lighting);
• Township electrification at DVC – Kodarma;
• City beautification project for Tamil Nadu Tourism (decorative poles and LED streetlights with remote controls);
• Architectural lighting of Dakshineswar Temple, Kolkata;
• Architectural lighting of Siddeshwar Temple, Solapur;
• PGCIL: 765 kV D/C Jabalpur-Orai transmission line (TE-02 and TE-03) erection packages; PGCIL: 765 kV D/C Jharsuguda- Dharamjaygarh Transmission Line (TW05) package;
• MSETCL: 400 kV D/C Quad Transmission line from 400 kV Koradi II SS to 765 kV Koradi III SS;
• BSPTCL: Construction of 3 Transmission lines of 220 and 132 kV near Musahari;
• RGGVY (XII Plan) & BRGF and System Strengthening Projects by Bihar Power Distribution Company Limited;
• RGGVY (XII Plan) projects by Madhya Pradesh Poorva Kshetra Vidyut Vitaran Company Limited;
• RGGVY (XII Plan) projects by Power Grid Corporation of India Limited at Kushinagar district, UP.
During the year, the performance of Ranjangaon Unit was also satisfactory, as it supplied about 500 masts and 9,000 poles in the last month of the financial year alone and over 50,000 poles in the whole year as against 42,500 poles in the previous year. During the year, EPC division has received following awards/recognitions :
• Markenomy Award for “Excellence in Transmission Infrastructure Sector”;
• Certificate of recognition from The Economic Times for “Outstanding Contribution in Infrastructure Development”;
• Peoples’ Choice Award from Lighting Analyst for CST lighting design using the world leading AGI32 software for lighting modelling;
• PGCIL Excellence award for outstanding performance in transmission line construction.
All SBU’s within EPC have strong teams with best of the industry talent. The focus of EPC teams for FY 2015-16 is to keep working capital under control while achieving hire growth in topline. The outlook for the coming year is positive due to major improvement in project execution capabilities and effective supply chain management.
CONSUMER DURABLES
Appliances division of the Company has a wide range of domestic & kitchen appliances including Irons, Mixers, Water Heaters, Coolers, Induction cookers, Toasters, Kettles, OTGs, Microwaves, Rice Cookers, Gas stoves, Chimneys, Non-electrical kitchen aids, Pressure Cookers, Stabilisers, Water Purifiers, etc., and is a dominant player in small appliances in India and enjoys leadership position in Mixers, Water heaters & Irons.
In order to bring in more focus on marketing, the division operates in two strategic business units : Kitchen Appliances (KAP) and Domestic Appliances (DAP).
During the year, appliances has reported a total turnover of Rs. 11650.000 Million with a growth of 3% and CAGR of 5% to remain a dominant player in the small appliances industry. KAP accounted for sales of Rs. 5790.000 Million and DAP accounted for sales of Rs. 5860.000 Million.
Due to sluggish market conditions, growing competitiveness, dominance of newer channels like E-commerce, the market remained price sensitive leading to pressure on margins. But the division has managed to maintain profitability and market share. New products launched during the year also contributed immensely to the performance.
Appliances division has so far set up 104 exclusive showrooms “BAJAJ WORLD” across the country through franchise and has plans to increase the same to 150 in 2015-16, which would give better visibility to Company’s appliances, fans & lighting products.
Morphy Richards (MR) brand of UK in its 12th year of association with the Company has achieved sales turnover of Rs. 2310.000 Million in FY 2014-15, with a growth of 12% and CAGR of 13%; and is poised to clock sales turnover of over Rs. 2600.000 Million in FY 2015-16. MR is the fastest growing international brand in the Indian small domestic appliances market and is the No.1 brand in India in Electric Kettles, Coffee Makers, Toasters and Oven Toaster Grillers.
During the year under reporting, MR introduced a new range of Water Heaters which has contributed significantly to its performance. MR has managed to maintain profitability and its position in the premium segment of small domestic appliance market in spite of sluggish market conditions and growing competitiveness.
CONTINGENT LIABILITIES:
(Rs.
In Million)
|
Particulars |
31.03.2015 |
31.03.2014 |
|
Claims against the Company not acknowledged as debts |
59.726 |
1,38.639 |
|
Guarantees / Letter of Comfort given on behalf of Companies `Rs.13,56.053 Million (Previous Year `Rs.1056.053 Million ) |
1515.808 |
971.162 |
|
Liability towards Banks in respect of Bill Discounting / Channel Finance Facility |
464.760 |
238.737 |
|
Excise and Customs demand - matters under dispute and Claims for refund of Excise Duty, if any, against Excise Duty Refund received in the earlier year |
2.548 |
2.548 |
|
Service Tax matters under dispute and Claims |
13.468 |
13.468 |
|
Income Tax matters - Appeal by company |
45.660 |
47.976 |
|
Sales Tax matters under dispute |
140.143 |
2,79.795 |
|
Penalty/damages/interest, if any, due to non-fulfillment of any of the terms of works contracts |
Liability unascertained |
Liability unascertained |
|
(ii) Uncalled liability in respect of partly paid Shares held as investments |
0.720 |
0.720 |
The Company has arranged channel finance facility for its dealers and distributors from Axis Bank Limited. The outstanding in respect of this facility as at Balance Sheet Date is Rs.556.540 Million (Previous Year Rs.559.387 Million). Accordingly, Trade Receivables at the end of the year stands reduced by the said amount. However, the company has provided a recourse of 33% of the outstanding that may be overdue and irrecoverable from the dealers, which works out to Rs.4.337 Million (Previous Year Rs.0.744 Million)
The Company has been sanctioned Sales Bills / Receivables Factoring facilities by banks for discounting the bills raised on its customers. The said facilities are with Full Recourse to the company. The outstanding in respect of these facilities as at Balance Sheet Date is Rs.460.423 Million (Previous Year Rs.237.993 Million). Accordingly, Trade Receivables at the end of the year stands reduced by the said amount.
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10583978 |
09/07/2015 |
650,000,000.00 |
KOTAK MAHINDRA BANK LIMITED |
27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E),, Mumbai,
Maharashtra - 400051, INDIA |
C60743788 |
|
2 |
10488986 |
25/03/2014 |
1,000,000,000.00 |
Axis Trustee Services Limited |
Axis House, 2nd Flr, Bombay Dyeing Mills Compound, |
C03053568 |
|
3 |
10240258 |
19/07/2013 * |
14,967,100,000.00 |
SBICAP TRUSTEE COMPANY LIMITED |
202 MAKER TOWER "E" CUFFE PARADE, COLABA, MUMBAI, |
B81952178 |
|
4 |
10127278 |
10/10/2008 |
1,600,000,000.00 |
IDBI Bank Limited |
IDBI TOWERWTC COMPLEX, CUFFE PARADE, MUMBAI, Maharashtra - 400005,
INDIA |
A49175995 |
* Date of charge modification
FIXED ASSETS
STANDALONE
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30th JUNE 2015
|
Sr. No |
Particulars |
Standalone |
|
Quarter Ended |
||
|
30.06.2015 |
||
|
Unaudited |
||
|
1 |
Income From
Operations |
|
|
|
a. Net Sales/ Income from Operations (Net of Excise Duty) |
10058.600 |
|
|
b. Other Operating Income |
32.300 |
|
|
Total Income from
Operations (Net) |
10090.900 |
|
2 |
Expenditure |
|
|
|
a. Cost of material Consumed |
504.000 |
|
|
b. Purchase of Stock-in trade |
6820.700 |
|
|
c. Changes in inventory of finished Goods, work- in-progress and Stock-in-trade |
-84.400 |
|
|
d. Employees Benefit Expenses |
577.100 |
|
|
e. Depreciation and Amortisation Expenses |
69.700 |
|
|
f. Erection and Subcontracting |
431.000 |
|
|
f. Other expenses |
1240.100 |
|
|
Total Expenses |
9558.200 |
|
3 |
Profit from
Operations before Other Income, Interest and Exceptional Items |
532.700 |
|
4 |
Other Income |
51.200 |
|
5 |
Profit from
ordinary activities before finance cost & exceptional items |
583.900 |
|
6 |
Finance Costs |
237.200 |
|
7 |
Profit from
ordinary activities after finance costs & exceptional items |
346.700 |
|
8 |
Exceptional items |
0.000 |
|
9 |
Profit from ordinary
activities before tax |
346.700 |
|
10 |
Tax Expense |
143.300 |
|
11 |
Net Profit After
Tax |
203.400 |
|
12 |
Paid-up equity share capital (face value of Rs.10 per share) |
201.600 |
|
13 |
Reserves excluding Revaluation Reserve as per balance sheet of previous accounting Year |
|
|
14 |
Earning Per Share (of Rs.10 each) (not annualized) |
|
|
|
Basic EPS |
2.02 |
|
|
Diluted EPS |
2.01 |
|
A |
PARTICULARS OF
SHAREHOLDING |
|
|
15 |
Public Shareholding |
|
|
|
- No. of shares |
37274711 |
|
|
- Percentage of shareholding |
36.97% |
|
16 |
Promoter &
Promoter Group Shareholding |
|
|
|
a)
Pledged/Encumbered |
|
|
|
- No. of shares |
Nil |
|
|
- Percentage of shareholding (as a % of the total shareholding of promoter and promoter group) |
Nil |
|
|
- Percentage of shareholding (as a % of the total share capital of the company) |
Nil |
|
|
b) Non-encumbered |
|
|
|
- No. of shares |
63539285 |
|
|
- Percentage of shareholding (as a % of the total shareholding of promoter and promoter group) |
100.00% |
|
|
- Percentage of shareholding (as a % of the total share capital of the company) |
63.03% |
|
|
Particulars |
Quarter ended 30.06.2015 |
|
B |
Investor Complaints |
|
|
|
Pending at the beginning of the quarter |
Nil |
|
|
Received during the quarter |
3 |
|
|
Disposed off during the quarter |
3 |
|
|
Remaining unresolved at the end of the
quarter |
Nil |
|
|
Particulars |
Quarter ended 30.06.2015 |
|
|
Primary segment information |
|
|
|
1. Segment Revenue |
|
|
|
a) Lighting |
2029.300 |
|
|
b) Consumer Durables |
4758.100 |
|
|
c) Engineering and Projects |
3302.300 |
|
|
d) Others |
1.200 |
|
|
Total |
10090.900 |
|
|
Less : Inter Segment Revenue |
-- |
|
|
Net Sales |
10090.900 |
|
|
|
|
|
|
Segment Results |
|
|
|
a) Lighting |
84.500 |
|
|
b) Consumer Durables |
302.000 |
|
|
c) Engineering and Projects |
193.100 |
|
|
d) Others |
(0.700) |
|
|
Total |
578.900 |
|
|
Less |
|
|
|
Finance Cost |
237.200 |
|
|
Other un-allcocable expenditure net of
unallocable income |
(5.000) |
|
|
Operating before tax |
346.700 |
|
|
Capital Employed |
|
|
|
a) Lighting |
1036.800 |
|
|
b) Consumer Durables |
1210.500 |
|
|
c) Engineering and Projects |
7241.800 |
|
|
d) Others |
34.700 |
|
|
e) Other Unallocable |
2606.500 |
|
|
Total |
12130.300 |
Notes :
1. The Company has identified its Business Segments as its primary reportable segments, which comprise of Lighting, Consumer Durables, Engineering & Projects and Others. 'Lighting' includes Lamps, Tubes, Luminaires, 'Consumer Durables' includes Appliances & Fans, ‘Engineering & Projects’ includes Transmission Line Towers, Telecommunications Towers, Highmasts, Poles and Special Projects including Rural Electrification Projects and 'Others' includes Wind Energy.
2. During the quarter, the Company has issued and allotted 51,570 Equity shares
of Rs. 2 each, pursuant to exercise of stock options by eligible employees and
said shares are ranking pari-passu in all respects including dividend
entitlement.
3. The Nomination and Remuneration Committee of the Board of Directors of the
Company at its meeting held on August 06, 2015 granted 4,25,000 stock options
to the eligible employees of the Company at an exercise price of Rs. 261.15 per
option under the Employees Stock Option Scheme. This price is the closing share
price on the National Stock Exchange (NSE) on August 05, 2015, the last trading
day before the grant of these options. The options will vest in four equal
tranches between August 06, 2016 and August 06, 2019. The options may be
exercised within three years from the date of vesting.
4. The figures of the previous year / period have been regrouped wherever
necessary.
5. The above results have been reviewed by the Audit Committee, approved by the
Board of Directors of the Company at their meeting held on August 06, 2015 and
subjected to a “Limited Review” by the Statutory Auditors.
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.66.38 |
|
|
1 |
Rs.102.59 |
|
Euro |
1 |
Rs.74.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
7 |
|
PAID-UP CAPITAL |
1~10 |
7 |
|
OPERATING SCALE |
1~10 |
7 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
7 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
7 |
|
--CREDIT LINES |
1~10 |
7 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
RBI |
YES/NO |
NO |
|
EPF |
YES/NO |
NO |
|
TOTAL |
|
62 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.