|
Report No. : |
342207 |
|
Report Date : |
25.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
SETCO AUTOMOTIVE LIMITED (w.e.f. 14.02.2006) |
|
|
|
|
Formerly Known
As : |
ERSTWHILE GUJARAT SETCO CLUTCH LIMITED |
|
|
|
|
Registered Office
: |
Baroda - Godhra Highway, Kalol (Panchmahal) - 389 330,
Gujarat |
|
Tel. No.: |
91-2676-305600 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 |
|
|
|
|
Date of
Incorporation : |
05.05.1982 |
|
|
|
|
Com. Reg. No.: |
04-005203 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 267.193 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L35999GJ1982PLC005203 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BRDG00832G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACG7777K |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Clutch Products for the
Automotive and Hydraulic Products for Construction Equipment Industry. |
|
|
|
|
No. of Employees
: |
700 (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 |
|
Maximum Credit Limit : |
USD 5700000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was established in the year 1982. It is engaged in the
business of manufacturing and exporting of clutch products for the automotive
and hydraulic products. For the financial year 2015, the company has healthy operational
activity along with satisfactory profit margin of 5.13 %. It has good net
worth base and there is favourable gap between trade payables and
receivables. Trade relations are fair. Business is active. Payments are reported to
be usually correct. In the view of long track record, 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 |
CARE |
|
Rating |
Long Term Bank Facilities = BBB |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk |
|
Date |
22nd January, 2015 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Bank Facilities = A3 |
|
Rating Explanation |
Moderate degree of safety and higher credit risk |
|
Date |
22nd January, 2015 |
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 PARTED BY
|
Name : |
Mr. Pundalik |
|
Designation : |
Assistant Manager Account |
|
Contact No.: |
91-22-40755546 |
|
Date : |
22.09.2015 |
LOCATIONS
|
Registered Office : |
Baroda - Godhra Highway, Kalol (Panchmahal) - 389 330,
Gujarat, India |
|
Tel. No.: |
91-2676-305600 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
2/A, Film Centre Building, Ground Floor, Tardeo Road, Mumbai - 400034, Maharashtra, India |
|
Tel. No.: |
91-22-40755555 |
|
Fax No.: |
91-22-23520754 |
|
|
|
|
Factory : |
Sitarganj, Udham Singh Nagar - 262405, Uttaranchal, India |
|
|
|
|
Plants : |
Plot No. 196/A, Phase 1, Eldeco Sidcul Industrial Park, Village Lalarpatti, P. O. Sia Camp, Udham Singh Nagar – 262403, Uttarakhand, India |
DIRECTORS
As on 31.03.2015
|
Name : |
Pratap Ratilal Merchant |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No 403, Sheel Building A, 4th Floor, Neelsheel CHS, Lajapat Rai Road, Vileparle (West), Mumbai - 400056, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.09.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00022223 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Shvetal Shatrughna Vakil |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
17, Darya Mahal, Napean Sea Road, Malabar Hills, Mumbai - 400006, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00140956 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Ashok Kumar Jha |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Late Mr. A. L. Jha, D-6/24, S/F, Road of D Block, Vasant Vihar, Opposite MCD Park, New Delhi - 110057, Delhi, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
18.09.2010 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00170745
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Arun Arora |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Flat No 3A, Somerset Place, 61-D, Bhulabhai Desai Road, Mumbai - 400026, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
28.03.2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00172044 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Udit Harish Sheth |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
ILA Kunj, 32 Nepean Sea Road, Mumbai - 400036, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00187221 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Suhasini Somesh Sathe |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
15, Laxmi Mahal, B. Petit Road, Mumbai - 400026, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.09.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00205174 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Harish Kiritbhai Sheth |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
2nd Floor, Ila Kunj, 32, Nepean Sea Road, Mumbai - 400036, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
1434459 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Bhalchandra Lalan Naik |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
291, 301 Jyoti Avenue, Shere Punjab, Andheri (E), Mumbai - 400093, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
24.09.2009 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02490022 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Urja Harshal Shah |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-Time Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
13/5 Jayant Mahal D Road, Marine Drive Near Wankhede Stadium, Mumbai - 400020, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.11.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02675341 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Vinay Vasant Shahane |
|
Designation : |
CFO |
|
Address : |
A-801, Krishna Towers,, Shital Nagar Kandivali (East), Mumbai - 400101, Maharashtra, India |
|
PAN No.: |
AHCPS3108E |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 31.06.2015
|
Category of
Shareholder |
No. of Shares |
Percentage
of Holding |
|
(A) Shareholding of Promoter and Promoter Group |
|
|
|
|
|
|
|
|
2938076 |
11.00 |
|
|
13872769 |
51.92 |
|
|
16810845 |
62.92 |
|
(2) Foreign |
0 |
0 |
|
Total shareholding of Promoter and Promoter Group (A) |
16810845 |
62.92 |
|
(B) Public Shareholding |
|
|
|
|
|
|
|
|
110500 |
0.41 |
|
|
9,150 |
0.03 |
|
|
1030500 |
3.86 |
|
|
1150150 |
4.30 |
|
|
|
|
|
|
1537316 |
5.75 |
|
|
|
|
|
|
2608720 |
9.76 |
|
|
1375142 |
5.15 |
|
|
3237162 |
12.12 |
|
|
26563 |
0.10 |
|
Non Resident Indians |
855766 |
3.20 |
|
Trusts |
1850 |
0.01 |
|
|
2352983 |
8.81 |
|
|
8758340 |
32.78 |
|
Total Public shareholding (B) |
9908490 |
37.08 |
|
Total (A)+(B) |
26719335 |
100.00 |
|
(C) Shares held by Custodians and against which Depository
Receipts have been issued |
0 |
0 |
|
Total (A)+(B)+(C) |
26719335 |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Clutch Products for the
Automotive and Hydraulic Products for Construction Equipment Industry. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Finished goods |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash and Credit (30 Days) |
||||
|
|
|
||||
|
Purchasing : |
Cash and Credit (30 Days) |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
End Users and OEM’s
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
700 (Approximately) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
Note: Long Term
Borrowings:
Short Term
Borrowings:
|
|
Statutory Auditors : |
Manesh Mehta and Associates Chartered Accountants |
|
Address : |
R. C. Dutt Road, Alkapuri, Vadodara, Gujarat, India |
|
Tel No.: |
91-265-3052544 |
|
Email : |
|
|
|
|
|
Secretarial Auditor : |
P. P. Shah and Company |
|
|
|
|
Solicitors : |
|
|
Name : |
Wadia Ghandy and Company |
|
Address : |
Mumbai, Maharashtra, India |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Holding Company : |
Setco Engineering Private Limited, U54100MH1979PTC171127 |
|
|
|
|
Wholly Owned
Ultimate Foreign Subsidiary Companies : |
|
|
|
|
|
Subsidiary Company |
|
|
|
|
|
Enterprises over
which Key Managerial Personnel are able to exercise significant influence : |
|
|
|
|
|
Name of the Related
Party: |
|
CAPITAL STRUCTURE
As on 31.03.2015
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 |
|
|
|
|
|
|
26719335 |
Equity Shares |
Rs.10/- each |
Rs. 267.193 Million |
|
|
|
|
|
Reconciliation of
the number of shares
|
Equity Shares |
31 March 2015 |
|
|
Number
of Shares |
Rs.
In Million |
|
|
Shares outstanding at the beginning of the year |
2,66,78,024 |
266.780 |
|
Add : Share issued on exercise of employee stock options |
41,311 |
0.413 |
|
Shares
outstanding at the end of the year |
2,67,19,335 |
267.193 |
Details of equity shares held by shareholders holding more than 5%
shares:
|
Name of Shareholder
|
Number
of Shares |
% holding |
|
Equity Shares of Rs. 10
each fully paid |
|
|
|
Setco Engineering
Private Limited (Promoter Group)* |
1,35,42,769 |
50.69 |
|
New Vernon
Private Equity Limited |
23,52,983 |
8.81 |
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 |
267.193 |
266.780 |
266.721 |
|
(b) Reserves & Surplus |
1740.730 |
1598.906 |
1451.962 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.225 |
|
Total
Shareholders’ Funds (1) + (2) |
2007.923 |
1865.686 |
1718.908 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
792.389 |
208.023 |
89.081 |
|
(b) Deferred tax liabilities (Net) |
89.670 |
80.964 |
59.709 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
10.912 |
5.630 |
7.800 |
|
Total Non-current
Liabilities (3) |
892.971 |
294.617 |
156.590 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
1207.733 |
1233.918 |
1291.940 |
|
(b) Trade
payables |
433.518 |
504.343 |
344.493 |
|
(c) Other
current liabilities |
203.500 |
146.315 |
122.764 |
|
(d) Short-term
provisions |
59.348 |
103.113 |
91.856 |
|
Total Current
Liabilities (4) |
1904.099 |
1987.689 |
1851.053 |
|
|
|
|
|
|
TOTAL |
4804.993 |
4147.992 |
3726.551 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
1247.796 |
1119.418 |
1044.729 |
|
(ii)
Intangible Assets |
101.323 |
83.722 |
57.204 |
|
(iii)
Capital work-in-progress |
4.561 |
0.742 |
64.490 |
|
(iv)
Intangible assets under development |
82.863 |
75.026 |
74.712 |
|
(b) Non-current Investments |
819.650 |
629.050 |
483.100 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
440.396 |
414.752 |
235.713 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
2696.589 |
2322.710 |
1959.948 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
727.499 |
654.925 |
608.557 |
|
(b)
Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade
receivables |
879.138 |
756.739 |
845.848 |
|
(d) Cash
and cash equivalents |
60.995 |
45.460 |
17.112 |
|
(e)
Short-term loans and advances |
440.772 |
368.158 |
295.086 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
2108.404 |
1825.282 |
1766.603 |
|
|
|
|
|
|
TOTAL |
4804.993 |
4147.992 |
3726.551 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
4581.347 |
3287.858 |
3407.835 |
|
|
Other Income |
90.741 |
132.041 |
85.197 |
|
|
TOTAL SALES |
4672.088 |
3419.899 |
3493.032 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
2741.420 |
2011.573 |
2148.898 |
|
|
Purchases of
Stock-in-Trade |
|
|
|
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(26.005) |
(23.181) |
(98.996) |
|
|
Employees benefits
expense |
397.448 |
304.559 |
269.388 |
|
|
Other expenses |
910.267 |
653.002 |
610.691 |
|
|
Miscellaneous
Expenses |
0.000 |
(76.722) |
0.170 |
|
|
TOTAL |
4023.130 |
2869.231 |
2930.151 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION
|
648.958 |
550.668 |
562.881 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
234.338 |
202.215 |
173.579 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
414.620 |
348.453 |
389.302 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
132.405 |
105.165 |
91.812 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
282.215 |
243.288 |
297.490 |
|
|
|
|
|
|
|
Less |
TAX |
47.088 |
11.279 |
24.119 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
235.127 |
232.009 |
273.371 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
374.317 |
313.951 |
329.362 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
714.109 |
510.704 |
556.583 |
|
|
Components and Stores
parts |
759.504 |
622.520 |
667.930 |
|
|
Capital Goods |
0.000 |
71.075 |
1.079 |
|
|
TOTAL IMPORTS |
1473.613 |
1204.299 |
1225.592 |
|
|
|
|
|
|
|
|
EARNINGS / (LOSS) PER
SHARE (RS.) |
8.81 |
8.70 |
10.28 |
Expected Sales (2015-16): Rs. 7000.000 Million.
The above information has been parted by Mr. Pundalik, Assistant Manager
Account.
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Current Maturities of Long term debt |
129.250 |
48.483 |
43.702 |
|
Cash generated from operations |
101.460 |
392.582 |
170.214 |
|
Net Cash Flow from Operating Activities |
100.447 |
391.003 |
169.477 |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2015 |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
5.13 |
7.06 |
8.02 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
14.17 |
16.75 |
16.52 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.24 |
7.07 |
9.58 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14 |
0.13 |
0.17 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.00 |
0.77 |
0.80 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.11 |
0.92 |
0.95 |
STOCK
PRICES
|
Face Value |
Rs. 10.00/- |
|
Market Value |
Rs. 230.50/- |
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 |
266.721 |
266.780 |
267.193 |
|
Reserves & Surplus |
1451.962 |
1598.906 |
1740.730 |
|
Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application
money pending allotment |
0.000 |
0.000 |
0.225 |
|
Net
worth |
1718.683 |
1865.686 |
2008.148 |
|
|
|
|
|
|
long-term borrowings |
89.081 |
208.023 |
792.389 |
|
Short term borrowings |
1291.940 |
1233.918 |
1207.733 |
|
CURRENT MATURITIES OF LONG-TERM DEBTS |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
1381.021 |
1441.941 |
2000.122 |
|
Debt/Equity ratio |
0.804 |
0.773 |
0.996 |

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 |
4581.347 |
3287.858 |
3407.835 |
|
|
-- |
(28.234) |
3.649 |

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
|
4581.347 |
3287.858 |
3407.835 |
|
Profit |
273.371 |
232.009 |
235.127 |
|
|
5.97% |
7.06% |
6.90% |

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) |
Yes |
|
16 |
No. of employees |
Yes |
|
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 |
Yes |
|
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 |
--- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
OPPORTUNITIES:
- Indian economy is at an inflexion point and is set for
sustained growth in the coming years. Reduced interest rates, lower oil prices,
increasing urban population, higher per capita income translates into higher
spending which directly leads to increased freight movement and increased
demand for commercial vehicles.
- The Government’s plan for creation of 100 smart cities
till 2022 will result in increased demand for Commercial Vehicles in the long
term. The Smart City model will boost the organized retail sector which will
directly encourage the hub and spoke model for transportation and better
logistics efficiency. This will also lead to higher penetration of commercial
vehicles in the country.
- The Government’s commitment towards the “Make in India” initiative
will result in a massive push to the manufacturing sector leading to higher
growth.
- India is also rapidly modernizing its freight corridors
for efficient transport.
- India continues to remain a preferred destination for
quality manufacturing at competitive price. While there are multiple routes for
Global players to enter India; partnerships, mergers and joint ventures have
been preferred routes as both the Indian and Global partners can leverage each
other’s strengths to their advantage.
- The company is by far the largest supplier of MHCV
clutches to some of the global commercial vehicle manufactures who have set up
their factories in India. This gives them
an opportunity to work with these Global OEM’s to cater to their
international requirements.
- The company also has set its vision to become a leader in
the clutch business worldwide with a clutch for every truck in its product
portfolio.
- The company’s new product development has also ensured
entry in the LCV and Farm Equipment markets for clutches.
UNSECURED LOAN
|
PARTICULARS |
31.03.2015 (Rs.
in Million) |
31.03.2014 (Rs.
in Million) |
|
Short-term
borrowings |
|
|
|
Working Capital Loan from Banks |
0.000 |
160.000 |
|
Total |
0.000 |
160.000 |
CONTINGENT
LIABILITIES:
INDES OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER
(SRN) |
|
1 |
10426213 |
22/04/2015 * |
3,024,800,000.00 |
BANK OF BARODA |
KALOL, DIST. PANCHMAHAL,,
PANCHMAHAL - |
C52679578 |
|
2 |
10426892 |
20/04/2015 * |
3,024,800,000.00 |
BANK OF BARODA |
KALOL, DIST. PANCHMAHAL,,
PANCHMAHAL - |
C52680311 |
|
3 |
10426210 |
20/04/2015 * |
3,024,800,000.00 |
BANK OF BARODA |
KALOL, DIST. PANCHMAHAL,,
PANCHMAHAL - |
C52680824 |
|
4 |
10060665 |
06/02/2009 * |
375,169,000.00 |
BANK OF BARODA |
KALOL (PANCHMAHAL), KALOL
(PANCHMAHAL), BARODA - |
A57268955 |
|
5 |
10071316 |
29/02/2012 * |
1,424,600,000.00 |
BANK OF BARODA |
KALOL,, DIST.
PANCHMAHAL,, PANCHMAHAL - |
B35378090 |
|
6 |
10060663 |
29/02/2012 * |
950,000,000.00 |
BANK OF BARODA |
KALOL, DIST. PANCHMAHAL,
PANCHMAHAL - |
B35469063 |
|
7 |
10060667 |
29/02/2012 * |
474,600,000.00 |
BANK OF BARODA |
KALOL,, DIST. PANCHMAHAL,
PANCHMAHAL - |
B35471119 |
|
8 |
10007546 |
27/06/2006 |
436,444,000.00 |
BANK OF BARODA |
KALOL 389330, KALOL,
GUJARAT, INDIA |
A01764679 |
|
9 |
10009835 |
27/06/2006 |
3,600,000.00 |
THE BANK OF BARODA |
KALOL-389330, KALOL,
GUJARAT, INDIA |
A02394930 |
|
10 |
90111917 |
28/05/1988 * |
11,196,000.00 |
BANK OF BARODA |
KALOL;PANCHMAHALS, SURAT,
GUJARAT, INDIA |
- |
STANDALONE
UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED 30TH JUNE 2015
(Rs. In Million)
|
Particulars |
3 Months Ended |
|
|
30.06.2015 |
|
1.
Income from operations |
|
|
a) Net sales/ Income from operation (net of excise duty) |
1036.500 |
|
b) Other operating income |
0.000 |
|
Total
income from Operations(net) |
1036.500 |
|
2.Expenditure |
|
|
a) Cost of material consumed |
631.500 |
|
b) Purchases of stock in trade |
0.000 |
|
c) Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
(39.300) |
|
d) Employees benefit expenses |
100.400 |
|
e) Depreciation and amortization expenses |
36.800 |
|
f) Power and Fuel |
0.000 |
|
g) Other expenditure |
230.000 |
|
Total expenses |
959.400 |
|
3. Profit from operations before other income and
financial costs |
77.100 |
|
4. Other income |
49.100 |
|
5. Profit from ordinary activities before finance costs |
126.200 |
|
6. Finance costs |
74.600 |
|
7. Net profit/(loss) from ordinary activities
after finance costs but before exceptional items |
51.600 |
|
8. Exchange Currency Fluctuation Loss/ (Gain) |
0.000 |
|
9. Profit from ordinary activities before tax
Expense: |
51.600 |
|
10.Tax expenses |
11.900 |
|
-- Current Tax |
|
|
-- MAT (Credit) / Reversal |
(2.800) |
|
-- Deferred Tax |
|
|
11.Net Profit / (Loss) from
ordinary activities after tax (9-10) |
42.500 |
|
12.Extraordinary Items (net of tax expense) |
0.000 |
|
13.Net Profit / (Loss) for the period (11 -12) |
42.500 |
|
14.Paid-up equity share capital (Nominal value Rs.10/- per share) |
267.200 |
|
15. Reserve excluding Revaluation Reserves as per
balance sheet of previous accounting year |
|
|
16.i) Earnings per share (before extraordinary
items) of Rs.10/- each) (not annualised): |
|
|
(a) Basic and diluted |
1.59 |
|
|
|
|
A. Particulars of shareholding |
|
|
1. Public Shareholding |
|
|
- Number of shares |
9908490 |
|
- Percentage of shareholding |
37.08% |
|
2. Promoters and Promoters group Shareholding- |
|
|
a) Pledged /Encumbered |
|
|
Number of shares |
990000 |
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
5.89% |
|
Percentage of shares (as a % of total share capital of the
company) |
3.71% |
|
|
|
|
b) Non Encumbered |
|
|
Number of shares |
|
|
Percentage of shares (as a % of total shareholding of the
promoter and promoter group) |
15820845 |
|
Percentage of shares (as a % of total share capital of the
company) |
94.11% |
|
|
59.21% |
|
B.
Investor Complaints |
|
|
Pending at the beginning of the quarter |
0 |
|
Receiving during the quarter |
27 |
|
Disposed of during the quarter |
27 |
|
Remaining unreserved at the end of the quarter |
0 |
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,
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. 66.10 |
|
|
1 |
Rs. 100.89 |
|
Euro |
1 |
Rs. 73.96 |
INFORMATION DETAILS
|
Information Gathered
by : |
SVA |
|
|
|
|
Analysis Done by
: |
AMT |
|
|
|
|
Report Prepared
by : |
SYL |
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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--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 cr[edit 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.