MIRA INFORM REPORT

 

 

Report No. :

340735

Report Date :

15.09.2015

 

IDENTIFICATION DETAILS

 

Name :

HANIL AUTOMOTIVE INDIA PRIVATE LIMITED [w.e.f.04.04.2007]

 

 

Formerly Known As :

SHINHAN PLASTO INDIA PRIVATE LIMITED

 

 

Registered Office :

Plot No. A-8, Sipcot Industrial Park, Irrrungattkukottai, Sriperumbudur, Kanchipuram – 602105, Tamilnadu

Tel. No.:

91-22-67172406

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.07.2002

 

 

Com. Reg. No.:

18-049333

 

 

Capital Investment / Paid-up Capital :

Rs.327.944 Million

 

 

CIN No.:

[Company Identification No.]

U35999TN2002PTC049333

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHES15793B

 

 

PAN No.:

[Permanent Account No.]

AAGCS4350J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Automotive and Industrial Plastic Products, Components and Automotive Moulds.

 

 

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 4600000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is subsidiary of “HANIL E HWA CO LTD KOREA”, Republic of Korea, it is established company having a satisfactory track record.

 

The rating on Hanil Automotive India Private Limited reflect strong financial risk profile reflects from its debt free balance sheet status and robust liquidity position. Rating also take note on company healthy operational base marked by its modest profitability margins.

 

The rating continue to gain strength from the strong financial and managerial supports the company receive from its holding company.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for normal business dealings with 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

 

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 DENIED

 

Management Non-Cooperative (91-22-67172406)

 

 

LOCATIONS

 

Registered Office/ Factory 1 :

Plot No. A-8, Sipcot Industrial Park, Irrrungattkukottai, Sriperumbudur, Kanchipuram – 602105, Tamilnadu, India

Tel. No.:

91-44-37172406/ 37172412

Fax No.:

91-44-37172420

E-Mail :

accounts@hanilauto.in

sivaj@shinhanplasto.com

sivaram01_us@yahoo.com

Website :

http://www.hanilauto.in

 

 

Factory 2 :

A-5, SIPCOT, Mathur Village, Oragadam, Tamilnadu, India

Tel. No.:

91-44-37172719

 

 

Factory 3 :

136, Arakonam Road, Thodukadu Village, Thiruvallur, Tamilnadu, India

Tel. No.:

91-44-37176860

 

 

DIRECTORS

 

AS ON 26.09.2014

 

Name :

Bogug Kim

Designation :

Managing Director

Address :

Chaitanya Nityasree Apartment, 2nd Floor, Old No 51 New No 97, Chamiers Road, Ra Puram, Chennai - 600028, Tamilnadu, India

Date of Birth/Age :

15.10.1959

Date of Appointment :

06.01.2014

DIN No.:

06792201

 

 

Name :

Yoon Yeojin

Designation :

Director

Address :

No.202 Trafalgar No.124, 126 Lattice Bridge Road, Thiruvanmiyur, Chennai - 600041, Tamilnadu, India

Date of Birth/Age :

02.03.1970

Date of Appointment :

28.02.2011

DIN No.:

03454457

 

 

Name :

Jonghun Park

Designation :

Director

Address :

No.1B Newry Sreesha 1st Floor, Indira Nagar, Adyar, Chennai - 600020, Tamilnadu, India

Date of Birth/Age :

14.12.1964

Date of Appointment :

06.01.2014

DIN No.:

06792207

 

 

MAJOR SHAREHOLDERS

 

AS ON 26.09.2014

 

Names of Shareholders

 

 

No. of Shares

Hanil E HWA Co. Limited

 

32794411

 

 

 

Total

 

32794411

 

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

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Automotive and Industrial Plastic Products, Components and Automotive Moulds.

 

 

Products :

ITC Code No.

 

Product Descriptions

87088708

Motor Vehicle Parts

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

Shinhan Bank

Branch :

42, Jolly Maker Chambers II, Nariman Point, Mumbai - 400021, Maharashtra, 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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

Auditors :

 

Name :

Vijayaraghavan and Associates

Chartered Accountants

Address :

No.51, Giri Road, T Nagar Chennai – 600017, Tamilnadu, India

PAN No.:

AAAFV1842R

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Holding company :

Hanil E HWA Co. Limited, Republic of Korea

 

 

CAPITAL STRUCTURE

 

AS ON 26.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.10/- each

Rs.500.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

32794412

Equity Shares

Rs.10/- each

Rs.327.944 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

327.944

327.944

327.944

(b) Reserves & Surplus

1268.734

1241.694

1534.653

(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)

1596.678

1569.638

1862.597

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

291.854

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

291.854

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

430.863

55.200

(b) Trade payables

1732.489

1634.918

886.014

(c) Other current liabilities

569.383

516.891

449.044

(d) Short-term provisions

857.212

771.532

597.152

Total Current Liabilities (4)

3159.084

3354.204

1987.410

 

 

 

 

TOTAL

4755.762

4923.842

4141.861

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1209.909

1124.599

1210.048

(ii) Intangible Assets

64.581

54.207

54.844

(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)

12.996

21.579

32.961

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1287.486

1200.385

1297.853

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

341.364

297.926

341.618

(c) Trade receivables

1464.246

1093.104

894.588

(d) Cash and cash equivalents

607.771

1231.966

1020.149

(e) Short-term loans and advances

1054.895

1100.461

587.653

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

3468.276

3723.457

2844.008

 

 

 

 

TOTAL

4755.762

4923.842

4141.861

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

TURNOVER EXCLUDING TAXES & DUTIES

8796.901

8645.053

7845.053

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

207.475

707.537

500.876

 

 

 

 

 

Less

TAX                                                                 

103.700

267.214

(162.337)

 

 

 

 

 

 

PROFIT AFTER TAX

103.775

440.323

663.213

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

2.400

0.090

2.600

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.16

13.43

20.22

 

 

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) operating activities

(98.778)

0.000

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

4.37

14.43

12.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.45

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.27

0.19

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.10

1.11

1.43

 

 

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

327.944

327.944

327.944

Reserves & Surplus

1534.653

1241.694

1268.734

Net worth

1862.597

1569.638

1596.678

 

 

 

 

long-term borrowings

291.854

0.000

0.000

Short term borrowings

55.200

430.863

0.000

Total borrowings

347.054

430.863

0.000

Debt/Equity ratio

0.186

0.274

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

Turnover Excluding Taxes & Duties

7845.053

8645.053

8796.901

 

 

10.198

1.756

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Turnover Excluding Taxes & Duties

7845.053

8645.053

8796.901

Profit

663.213

440.323

103.775

 

8.45%

5.09%

1.18%

 

 

 

 

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

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

 

 

GENERAL PERFORMANCE OF THE COMPANY

 

During the year 2013-14, the overall performance of the company was good and the same is expected to continue during the coming years. The net sales has increased by about 1.76%.

 

The company has constructed a new store house for raw materials storage at their own land purchased last year at Pennalur, Sriperumbudur tk.

 

 

FINANCIAL RESULTS

 

The Directors are pleased to report that the Gross Turnover of the Company for the Twelveth year of the operations was Rs.10489.000 million (previous year Rs.10326.700 million) which showed a small growth of about 1.57 %. We are happy to inform that the company has made a profit before tax at Rs.103.700 million (previous year Rs.707.500 million).

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

Rupee term loans from banks

0.000

430.863

 

 

 

Total

0.000

430.863

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

80023498

09/02/2007 *

180,000,000.00

Shinhan Bank

42, Jolly Maker Chambers Ii,, Nariman Point,, Mumbai, Maharashtra - 400021, India

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Buildings

·         Factory building

·         Plant and equipment

·         Factory equipments

·         Other plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Motor vehicles

·         Office equipment

·         Computer equipments

·         Computer 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 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.66.44

UK Pound

1

Rs.102.41

Euro

1

Rs.75.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

NKT

 


 

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

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--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

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.