MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

501798

Report Date :

05.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BROOKS INSTRUMENT INDIA PRIVATE LIMITED [w.e.f. 15.07.2008]

 

 

Formerly Known As :

AIP DEVICES PRIVATE LIMITED

 

 

Registered Office :

Level 1, Lotus Plaza, 732/1, Mehrauli Gurgaon Road Sector-14 Gurugram – 122001, Haryana

Tel. No.:

91-22-66270780

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

19.12.2007

 

 

Com. Reg. No.:

05-056071

 

 

Capital Investment / Paid-up Capital :

INR 10.803 Million

 

 

CIN No.:

[Company Identification No.]

U36900HR2007PTC056071

 

 

IEC No.:

[Import-Export Code No.]

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAGCA7323K

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged into the business of trading in highly engineered thermal, variable area, Coriolis flow devices and providing services related to flow devices. [Registered Activity]

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A 

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a step-down subsidiary of “Illinois Tools Works Inc” based in United States and it was incorporated in the year 2007.

 

As per financials of March 2017, the company has registered a growth of 29.68% in its revenue as compared to its previous year’s revenue and has reported good profit margin of 16.99% under review.

 

Rating takes into consideration the company’s satisfactory track record of business operations marked by sound net worth base along with low solvency indicators due to zero debt balance sheet and decent liquidity position.

 

Rating also takes into account the strong financial and managerial support received from its holding entity.

 

Further, the company has reported earnings per share of INR 9.74 against its face value of INR 10.

 

Payments terms seems to be regular.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 


 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2018.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 05.04.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DENIED

 

Management Non-Cooperative [Tel. No.: 91-22-66270780]

 

 

LOCATIONS

 

Registered Office :

Level 1, Lotus Plaza, 732/1, Mehrauli Gurgaon Road Sector-14 Gurugram – 122001, Haryana

Tel. No.:

91-22-66270780

Fax No.:

91-22-66270780

E-Mail :

Mihir.Kulkarni@Brooksinstrument.com

Website :

https://www.brooksinstrument.com

 

 

Corporate Office :

320 The Enterprise Co-Operative Premises Society Limited, Prabhadevi Industrial Estate, 408 Veer Sawarkar Marg Near Siddhivinayak Temple Prabhadevi Mumbai – 400025, Maharashtra, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Rohit Gupta

Designation :

Director

Address :

C-1/1448, Vasant Kunj, New Delhi – 110070, India

Date of Birth/Age :

20.05.1968

Date of Appointment :

21.10.2016

DIN No.:

00322010

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U32301HR1979PTC038643

ITW INDIA PRIVATE LIMITED

01/01/2013

-

U30009HR1992PTC056008

BANGALORE INTEGRATED SYSTEM SOLUTIONS PRIVATE LIMITED

20/09/2012

-

U72900KA2004FTC034003

ELANCE SOFTWARE TECHNOLOGIES (INDIA) PRIVATE LIMITED

18/10/2010

-

U33129TN2000PTC046155

INSTRON INDIA PRIVATE LIMITED

28/09/2011

-

U29196HR1947PLC043478

AVERY INDIA LTD

28/09/2012

-

U51397PN2006PTC130070

STOKVIS TAPE PRODUCTS PRIVATE LIMITED

18/10/2010

-

 

 

Name :

Mr. Mihir Gangadhar Kulkarni

Designation :

Director

Address :

Building No 5, Block No:80, Adarsha Nagar-A, Near Century Bazaar, Worli, Mumbai – 400025, Maharashtra, India

Date of Appointment :

17.09.2010

DIN No.:

03101829

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

ITW India Private Limited, India

 

1080326

Avery India Limited, India

 

1

 

 

 

Total

 

1080327

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 31.08.2017

 

Category

Percentage

Promoter - Bodies corporate

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into the business of trading in highly engineered thermal, variable area, Coriolis flow devices and providing services related to flow devices. [Registered Activity]

 

 

Products :

Item Code No.

Product Description

99833290

Engineering services for other projects

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Not Divulged

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

Suresh Surana and Associates LLP

Chartered Accountants

Address :

13th Floor, Bakhtawar, 229, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-22875770

Website :

www.ss.associate.com

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

ACLFS1562L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

ITW India Private Limited

 

 

Ultimate Holding Company :

Illinois Tools Woks Inc.

 

 

Fellow Subsidiary :

  • Brooks Instrument LLC
  • Brooks Instrument KFT Hungary
  • Brook Instrument BV

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1500000

Equity Shares

INR 10/- each

INR 15.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1080327

Equity Shares

INR 10/- each

INR 10.803 Million

 

 

 

 

 

                                                                   


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.803

10.803

10.803

(b) Reserves & Surplus

39.766

29.238

23.439

(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)

50.569

40.041

34.242

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

2.838

2.592

1.518

Total Non-current Liabilities (3)

2.838

2.592

1.518

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

5.059

0.737

0.992

(c) Other current liabilities

1.697

0.825

1.113

(d) Short-term provisions

0.517

0.030

0.040

Total Current Liabilities (4)

7.273

1.592

2.145

 

 

 

 

TOTAL

60.680

44.225

37.905

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.483

0.692

0.931

(ii) Intangible Assets

0.000

0.000

0.014

(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)

1.182

1.028

0.996

(d)  Long-term Loan and Advances

0.912

1.341

1.619

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.577

3.061

3.560

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.067

0.287

0.623

(c) Trade receivables

7.920

1.592

4.694

(d) Cash and cash equivalents

45.378

37.477

28.558

(e) Short-term loans and advances

2.738

1.808

0.470

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

57.103

41.164

34.345

 

 

 

 

TOTAL

60.680

44.225

37.905

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

61.958

47.776

50.429

 

Other Income

0.002

0.001

0.001

 

TOTAL

61.960

47.777

50.430

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

27.132

18.046

23.583

 

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

(0.780)

0.336

0.871

 

Employees benefits expense

10.705

9.968

8.760

 

Other expenses

9.521

9.457

7.948

 

TOTAL

46.578

37.807

41.162

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

15.382

9.970

9.268

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.114

0.000

0.005

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

15.268

9.970

9.263

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.403

0.739

0.644

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

14.865

9.231

8.619

 

 

 

 

 

Less

TAX

4.337

3.432

2.690

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

10.528

5.799

5.929

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

19.573

13.761

17.898

 

TOTAL IMPORTS

19.573

13.761

17.898

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

9.74

5.37

5.49

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

13.701

12.658

12.352

Net cash flow from operating activity

9.210

9.459

7.649

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

46.66

12.16

33.97

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.82

30.01

10.74

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

68.06

14.91

15.35

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

14.42

34.74

14.88

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

10.37

14.41

9.81

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.12

0.04

0.06

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.14

0.04

0.06

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.03

0.02

0.03

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

134.93

0.00

1853.60

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

16.99

12.14

11.76

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

17.35

13.11

15.64

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

20.82

14.48

17.31

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

7.85

25.86

16.01

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

7.70

25.68

15.72

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.83

0.91

0.90

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

7.85

25.86

16.01

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

10.803

10.803

10.803

Reserves & Surplus

23.439

29.238

39.766

Net worth

34.242

40.041

50.569

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

50.429

47.776

61.958

 

 

(5.261)

29.684

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

50.429

47.776

61.958

Profit

5.929

5.799

10.528

 

11.76%

12.14%

16.99%

 

 

 

 

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

No

21

Banking facility details

No

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: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Furniture and Fixture
  • Plant and Equipment
  • Office Equipment
  • Vehicles
  • Computers

 


 

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

INR

US Dollar

1

INR 65.02

UK Pound

1

INR 91.46

Euro

1

INR 80.09

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

JYO


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

 

 

 

 

 

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.