MIRA INFORM REPORT

 

 

Report No. :

341366

Report Date :

16.09.2015

 

IDENTIFICATION DETAILS

 

Name :

BONTON CABLES (INDIA) PRIVATE LIMITED (w.e.f. 19.06.2007)

 

 

Formerly Known As :

SHRI SHIV CABLES AND ELECTRICALS PRIVATE LIMITED

 

 

Registered Office :

17/A/49, WEA Karol Bagh, New Delhi - 110005

Mob. No.:

91-8130299001 (Mr. Deepak)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

29.04.2005

 

 

Com. Reg. No.:

55-135619

 

 

Capital Investment / Paid-up Capital :

Rs. 5.000 Million

 

 

CIN No.:

[Company Identification No.]

U31300DL2005PTC135619

 

 

IEC No.:

0512015309

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB09728F

 

 

PAN No.:

[Permanent Account No.]

AADCB1762G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Electrical Wires and Cables.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 109000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2005, having moderate track.

 

Rating takes into consideration moderate financial risk profile of the company marked by modest networth base along with leveraged capital structure.

 

However, company has reported decent growth in sales turnover in FY14, though net profit margin reported to be low.

 

Trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings with some caution.

 

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 DECLINED BY

 

Name :

Mr. Deepak

Designation :

Assistant Manager In Accounts

Contact No.:

91-8130299001

Date :

15.09.2015

 

LOCATIONS

 

Registered Office :

17/A/49, WEA Karol Bagh, New Delhi – 110005, India

Tel. No.:

Not Available

Mobile No.:

91-8130299001 (Mr. Deepak)

Fax No.:

Not Available

E-Mail :

marketing@bontoncablesindia.com

sumandas@bontoncablesindia.com

Website :

http://bontoncables.com

 

 

Head Office :

Jagannath Duddadhar Complex,  Opposite Maharaja Agarsain Hospital, New Rohtak Road, Punjabi Bagh,  New Delhi -110026, India

 

 

Factory :

A -114-115,  RIICO Industrial Area, Phase -I, Bhiwadi, Rajasthan -.301019, India

 

 

Branch Offices :

Located at:

 

·         Ahmedabad

·         Kolkata

·         Mumbai 

·         Pune 

·         Secundrabad 

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Naveen Nandrajog

Designation :

Director

Address :

75/41, Punjabi Bagh (West), New Delhi - 110026, India

Date of Birth/Age :

18.05.1950

Date of Appointment :

29.04.2005

PAN No.:

AABPN0751E

DIN No.:

01163482

 

 

Name :

Mrs. Rekha Nandrajog

Designation :

Director

Address :

75/41, Punjabi Bagh (West), New Delhi - 110026, India

Date of Birth/Age :

08.02.1974

Date of Appointment :

29.04.2005

PAN No.:

AABPN4230C

DIN No.:

01163483

 

 

Name :

Mr. Rajat Nandrajog

Designation :

Director

Address :

75/41, Punjabi Bagh (West), New Delhi - 110026, India

Date of Birth/Age :

12.12.1952

Date of Appointment :

29.04.2005

PAN No.:

AACPN4400B

DIN No.:

01163486

 

 

KEY EXECUTIVES

 

Name :

Mr. Deepak

Designation :

Assistant Manager In Accounts

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

No. of Shares

 

Naveen Nandrajog

174998

Rajat Nandrajog

175000

Rekha Nandrajog

150000

Vijay Gulati

1

Asha Gulati

1

 

 

Total

 

500000

 

 

AS ON 29.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Electrical Wires and Cables.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

DLF

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

·         Unitech

·         Emaar MGF

·         Jaypee

·         Bank of America

·         Barclays Bank

·         Religare

·         IBM

·         Lufthansa

·         Walmart

·         The Taj

·         ITC

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

Person Name (with Designation):

Not Divulged

Contact Number:

Not Divulged

Name of Account Holder:

Not Divulged

Account Number:

Not Divulged

Account Since (Date/ Year of A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai, Maharashtra - 400013, India

 

·         Bank of India, Bank Street, Karol Bagh, New Delhi – 110005, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Working capital loans from banks

80.243

79.537

Loans taken for vehicles

1.434

0.000

 

 

 

Total

 

81.677

79.537

 

Auditors :

 

Name :

Jerath and Company

Chartered Accountants

Address :

L-8, Rajouri, Garden, New Delhi – 110027, India

Tel. No.:

91-11-41444595

Mobile No.:

91-9811080226

E-Mail :

navneetjerath@gmail.com

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

AACPJ3396E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs. 10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs. 10/- each

Rs. 5.000 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

5.000

5.000

5.000

(b) Reserves & Surplus

33.104

26.769

20.354

(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)

38.104

31.769

25.354

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

186.593

179.965

180.475

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

3.387

4.312

4.309

(d) long-term provisions

1.344

0.610

0.000

Total Non-current Liabilities (3)

191.324

184.887

184.784

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

244.958

255.830

174.735

(c) Other current liabilities

35.075

11.697

11.510

(d) Short-term provisions

3.307

2.646

1.537

Total Current Liabilities (4)

283.340

270.173

187.782

 

 

 

 

TOTAL

512.768

486.829

397.920

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.650

42.153

33.093

(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)

0.659

0.527

0.345

(d)  Long-term Loan and Advances

1.721

1.391

1.048

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

49.030

44.071

34.486

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

119.694

112.045

63.443

(c) Trade receivables

279.365

287.916

276.692

(d) Cash and cash equivalents

7.614

9.538

6.968

(e) Short-term loans and advances

56.952

33.180

16.262

(f) Other current assets

0.113

0.079

0.069

Total Current Assets

463.738

442.758

363.434

 

 

 

 

TOTAL

512.768

486.829

397.920

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

1012.213

985.378

1104.700

 

 

Other Income

1.125

0.417

0.204

 

 

TOTAL                                     (A)

1013.338

985.795

1104.904

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase in stocks

22.142

(32.709)

(9.653)

 

 

Purchases and Manufacturing expenses

905.860

927.362

1006.332

 

 

Office and Administrative expenses

54.486

59.768

77.468

 

 

TOTAL                                     (B)

982.488

954.421

1074.147

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

30.850

31.374

30.757

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

18.672

19.024

18.681

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

12.178

12.350

12.076

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.676

2.657

2.121

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                (G)

9.502

9.693

9.955

 

 

 

 

 

Less

TAX                                                                  (H)

3.685

3.541

3.453

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

5.817

6.152

6.502

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.63

12.30

13.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.57

0.62

0.59

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.05

3.18

2.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.86

1.99

2.50

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.31

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

4.90

5.66

7.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.64

1.64

1.94

 

 

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

5.000

5.000

5.000

Reserves & Surplus

20.354

26.769

33.104

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

25.354

31.769

38.104

 

 

 

 

Long-term borrowings

180.475

179.965

186.593

Short term borrowings

0.000

0.000

0.000

Total borrowings

180.475

179.965

186.593

Debt/Equity ratio

7.118

5.665

4.897

 

 

 

 

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

1104.700

985.378

1012.213

 

 

(10.801)

2.723

 

 

 

 

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

1104.700

985.378

1012.213

Profit

6.502

6.152

5.817

 

0.59%

0.62%

0.57%

 

 

 

 

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

Yes

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10205153

05/05/2015 *

140,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST)
, MUMBAI, MAHARASHTRA - 400013, INDIA

C54138318

 

* Date of charge modification

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from directors

104.916

100.428

 

 

 

Total

 

104.916

100.428

 


BUSINESS OPERATIONS

 

The factory is a state of art facility and the directors and the workforce are committed to the high values and standards set by the management. The company has been conferred the approvals and certifications by various authorities thereby approving the high quality of products being manufactured at the factory. The company faces fierce competition from existing cable manufacturing companies. The dynamism and aggressive strategies of the management, coupled with high quality certified products have helped the company make inroads into the market in India. The company has performed well during the year and has now a name in the cable industry.

 

 

FIXED ASSETS:

 

·         Buildings

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Other Equipment’s

 

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 records 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.66.44

UK Pound

1

Rs.102.40

Euro

1

Rs.75.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

 

33

 

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.