|
|
|
|
Report No. : |
503211 |
|
Report Date : |
10.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
HBL POWER SYSTEMS LIMITED (2006) |
|
|
|
|
Formerly Known
As : |
HBL NIFE POWER SYSTEMS LIMITED |
|
|
|
|
Registered
Office : |
8-2-601, Road No. 10, Banjara Hills, Hyderabad-500034, Telangana |
|
Tel. No.: |
91-40-23355575/ 23351934/ 23355085/ 23355585 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
29.08.1986 |
|
|
|
|
Com. Reg. No.: |
36-006745 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 277.195 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
L40109TG1986PLC006745 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0988000687 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
36AAACH8421K1ZI |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACH8421K |
|
|
|
|
Legal Form : |
A Public Limited Liability Company. The Company’s Shares are Listed on
the Stock Exchanges. |
|
|
|
|
Line of Business
: |
Manufacturing of different types of batteries including
lead acid, niCad, silver zinc, lithium and railway and defence electronics, solar
photovoltaic modules and other products. The company is also engaged in
service activities related to the above products. [Registered Activity] |
|
|
|
|
No. of Employees
: |
2218 (Approximately) |
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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
HBL Power System Limited was incorporated in 1986 by Dr. AJ Prasad. The company is a manufacturer of batteries. For the financial year 2017, the company has achieved revenue growth of 9.22% as compared to the previous year along with an average profit margin of 2.53%. The sound financial risk profile of the company is marked by adequate net worth base along with strong debt coverage indicators due to low debt balance sheet profile. The rating takes into account company’s experienced promoters, established track record of operations, continued financial support from the holding company in the form of unsecured loans and diversified revenue profile. The ratings are, however, constrained by the increasing raw material prices and elongated operating cycle. Payments seems to be regular. In view of aforesaid, the company can be considered good 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 |
CARE |
|
Rating |
Long Term Loan : A- |
|
Rating Explanation |
Adequate degree of safety and low credit
risk. |
|
Date |
14.07.2017 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Loan : A2+ |
|
Rating Explanation |
Strong degree of safety and low credit risk.
|
|
Date |
14.07.2017 |
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 10.04.2018
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.:
91-40-23355575 / 23351934
LOCATIONS
|
Registered/ Head Office : |
8-2-601, Road No. 10, Banjara Hills, Hyderabad-500034, Telangana,
India |
|
Tel. No.: |
91-40-23355575/ 23351934/ 23355085/ 23355585 |
|
Fax No.: |
91-40-23355048/ 23353189 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 1 : |
Aliabad Post, Lalgadi Malakpet, Shameerpet Mandal, R.R. District,
Hyderabad-500078, Telangana , India |
|
Tel. No.: |
91- 8418-244640 |
|
Fax No.: |
91- 8418-301652/ 301574 |
|
E-Mail : |
|
|
|
|
|
Factory 2 : |
Survey No. 64-67, 77-81, Nandigaon Village, Kothur Mandal, Mahaboob
Nagar District - 509223, Andhra Pradesh, India |
|
Tel. No.: |
91-8548-240456 |
|
Fax No.: |
91-8548-240474 |
|
E-Mail : |
|
|
|
|
|
Factory 3 : |
Survey No. 351, Thumukunta Village, Shameerpet Mandal, Rangareddy
District, Hyderabad-500078, Telangana, India |
|
Tel. No.: |
91-8418-247680 |
|
Fax No.: |
91-8418-247683 |
|
E-Mail : |
|
|
|
|
|
Factory 4 : |
Sy No 155 to 156 (Post) Bhootpur (Village and Mandal), Mahaboob Nagar District - 509001, Andhra Pradesh, India |
|
Tel. No.: |
91-8542-236539 |
|
Fax No.: |
91-8542-236205 |
|
E-Mail : |
|
|
|
|
|
Factory 5 : |
Sy 123-126, 138(p) to 144(p), Kandivasala Village, Pusapatirega
Mandal, Vizayanagaram District - 535204, Andhra Pradesh, India |
|
Tel. No.: |
91-8922-258159 |
|
E-Mail : |
|
|
|
|
|
Factory 6 : |
Plot No. Q6 to Q10, R1 to R10 S1 to S9, Phase III, VSEZ, Duvvada,
Visakhapatnam - 530046, Andhra Pradesh, India
|
|
Tel. No.: |
91-891-2543255-56 |
|
E-Mail : |
|
|
|
|
|
Factory 7 : |
Plot No. 1, Sector 8A, IIE Ranipur (BHEL Haridwar - 249403,
Uttarakhand, India |
|
Tel. No.: |
91-1334-235420 |
|
Fax No.: |
91-1334-235421 |
|
E-Mail : |
|
|
|
|
|
Factory 8 : |
Plot No. 425, Sector - 8, IMT Manesar, Gurugram - 122050, Haryana, India |
|
Tel. No.: |
91-124-4240168/ 4240058 |
|
E-Mail : |
|
|
|
|
|
Sales Offices : |
Located at: · Ahmedabad · Bangalore · Bhopal · Bhubneshwar · Chandigarh · Chennai · Delhi · Guwahati · Hyderabad · Jaipur · Kerala · Kolkata · Lucknow · Raipur · Mumbai · Patna · Ranchi |
|
|
|
|
Channel Sales
Offices : |
Located at: · Bhopal · Hyderabad · Patna · Ranchi · Vijayawada |
|
|
|
|
Overseas Offices : |
Located at: · USA ·
Saudi Arabia ·
Germany |
DIRECTORS
As on 31.03.2017
|
Name : |
Mrs. Preeti Khandelwal |
|
Designation : |
Director |
|
Address : |
8-2-350/5/1, Road No.3, Banjara Hills, Hyderabad - 500034, Telangana, India |
|
Date of Birth/Age : |
24.03.1971 |
|
Qualification : |
B Com, ACS |
|
Experience : |
She is a qualified Company Secretary and has expertise in Company Law and FEMA related issues. |
|
Date of Appointment : |
02.03.2009 |
|
DIN No.: |
00027999 |
|
|
|
|
Name : |
Mr. Aluru Jagadish Prasad |
|
Designation : |
Managing Director |
|
Address : |
8-2-601, Road # 10, Banjara Hills, Hyderabad - 500034, Telangana, India |
|
Qualification : |
B Tech from IIT (Kharagpur); MS in Management from MIT, USA, Doctorate in International Business from Columbia University, USA. |
|
Expertise in
specific functional Area : |
Overall management of the company with specific focus on product development and promotion of export sales. |
|
Date of Birth : |
03.11.1945 |
|
Date of Appointment : |
01.06.2008 |
|
DIN No.: |
00057275 |
|
|
|
|
Name : |
Mr. Ganapati Rao Poruri |
|
Designation : |
Director |
|
Address : |
H No:2-2-12/2 Flat No:401, Bindu Residency, D D Colony, Hyderabad - 500007, Telangana, India |
|
Date of Appointment : |
25.04.2005 |
|
DIN No.: |
00089685 |
|
|
|
|
Name : |
Mr. Richa Datta |
|
Designation : |
Additional Director |
|
Address : |
P 36, Gariahat Road, South Kolkata, Kolkata – 700031, West Bengal, India |
|
Date of Appointment : |
15.03.2018 |
|
DIN No.: |
08084501 |
|
|
|
|
Name : |
Mr. Sanjiv Singhal |
|
Designation : |
Nominee Director |
|
Address : |
Flat No. 51, 5th Floor, Seagull, Carmichael Road, Mumbai - 400026, Maharashtra, India |
|
Date of Birth : |
23.03.1967 |
|
Qualification : |
MBA from the Wharton Business School (USA), MA with distinction from the University of Essex, UK and BA with honours from Delhi University. |
|
Expertise in
specific functional Area : |
Previously working with Standard Chartered Bank as head of Structured Finance for India and later SE Asia out of Singapore. He has vast banking experience and brings in a good credit judgment. He also spent the first three years of his working life as an entrepreneur wherein he took over an ailing automobile components manufacturing company and turned it around. |
|
Date of Appointment : |
14.08.2012 |
|
DIN No.: |
02408616 |
|
|
|
|
Name : |
Mr. Mitin Chandanmal Jain |
|
Designation : |
Director |
|
Address : |
Gundecha Garden, G-Wing, 6th Floor, Flat No. 602, Gas Company Lalbagh Dattaram Khamkar Road, Parel, Mumbai - 400012, Maharashtra, India |
|
Date of Appointment : |
23.03.2016 |
|
DIN No.: |
06390954 |
|
|
|
|
Name : |
Mr. Ajay Bhaskar Limaye |
|
Designation : |
Nominee Director |
|
Address : |
G 503 Kumar Padmaja, Behind Gandhi Bhavan Kothrud, Pune - 411038, Maharashtra, India |
|
Date of Birth : |
20.05.1969 |
|
Qualification : |
CFA Charter holder with prior qualification as an Engineer with an MBA in Finance |
|
Expertise in
specific functional Area : |
Vast experience in the investment industry in India. During this period, he has been involved in managing various types of funds including Private Equity Fund (diversified growth capital), Venture Capital fund, Technology Fund, Infrastructure Fund and Special Situations Fund, besides listed market investments |
|
Date of Appointment : |
14.02.2013 |
|
DIN No.: |
02762738 |
|
|
|
|
Name : |
Mr. Karipineni Venkata Sriram |
|
Designation : |
Additional Director |
|
Address : |
9-5 Ramanayya Peta, Kakinada – 533005, Andhra Pradesh, India |
|
Date of Appointment : |
07.02.2018 |
|
DIN No.: |
00073911 |
KEY EXECUTIVES
|
Name : |
Mr. Manish |
|
Designation : |
Accounts Department |
|
|
|
|
Name : |
M V S S Kumar |
|
Designation : |
Company Secretary |
|
Address : |
1-4-880/26, Bank Of Baroda Colony, Gandhi Nagar, Hyderabad - 500080, Telangana, India |
|
Date of Appointment : |
15.01.2011 |
|
PAN No.: |
ALSPM0163F |
|
|
|
|
Name : |
Mr. Kavita Prasad Aluru |
|
Designation : |
Chief Finance Officer |
|
Address : |
8-2-601 Road # 10, Banjara Hills Hyderabad – 500034, Telangana, India |
|
Date of Appointment : |
11.08.2016 |
|
PAN No.: |
ABQPA4116N |
|
|
|
|
Audit Committee : |
|
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on December 2017
|
Category
of shareholder |
No.
of fully paid up equity shares held |
Shareholding
as a % of total no. of shares |
|
|
(A) Promoter & Promoter Group |
156204142 |
56.35 |
|
|
(B) Public |
120990804 |
43.65 |
|
|
Grand
Total |
277194946 |
100.00 |
|

Statement showing
shareholding pattern of the Promoter and Promoter Group
|
Category
of shareholder |
No.
of fully paid up equity shares held |
Shareholding
as a % of total no. of shares |
|
|
A1) Indian |
0.00 |
|
|
|
Individuals/Hindu
undivided Family |
19241911 |
6.94 |
|
|
SATYANARAYANA SUBRAMANI SRINATH
MIKKILINENI |
1906920 |
0.69 |
|
|
KAVITA PRASAD ALURU |
9422131 |
3.40 |
|
|
PRASAD JAGADISH ALURU |
2425243 |
0.87 |
|
|
MIKKILINENI ADVAY BHAGIRATH |
3917600 |
1.41 |
|
|
A UMA DEVI |
38830 |
0.01 |
|
|
MIKKILINENI DEEKSHA SRINATH |
1531187 |
0.55 |
|
|
Any Other
(specify) |
136962231 |
49.41 |
|
|
BARCLAYS WEALTH TRUSTEES INDIA PRIVATE LIMITED
- Mikkilineni Family Private Trust |
122000 |
0.04 |
|
|
BARCLAYS WEALTH TRUSTEES INDIA PRIVATE
LIMITED - Aluru Family Private Trust |
136840231 |
49.37 |
|
|
Sub Total A1 |
156204142 |
56.35 |
|
|
A2) Foreign |
0.00 |
|
|
|
A=A1+A2 |
156204142 |
56.35 |
|
Statement showing shareholding pattern of the Public shareholder
|
Category
& Name of the Shareholders |
No.
of fully paid up equity shares held |
Shareholding
% calculated as per SCRR, 1957 As a % of (A+B+C2) |
|
|
B1) Institutions |
0 |
0.00 |
|
|
Mutual Funds/ |
17258429 |
6.23 |
|
|
HDFC TRUSTEE COMPANY LIMITED - HDFC
PRUDENCE FUND |
9098229 |
3.28 |
|
|
IDFC STERLING EQUITY FUND |
7200000 |
2.60 |
|
|
Venture Capital
Funds |
26842240 |
9.68 |
|
|
Foreign Venture
Capital Investors |
28983735 |
10.46 |
|
|
Foreign
Portfolio Investors |
128805 |
0.05 |
|
|
Financial
Institutions/ Banks |
283167 |
0.10 |
|
|
Sub Total B1 |
73496376 |
26.51 |
|
|
B2) Central
Government/ State Government(s)/ President of India |
0 |
0.00 |
|
|
B3)
Non-Institutions |
0 |
0.00 |
|
|
Individual share
capital upto INR 0.200 Million |
33819700 |
12.20 |
|
|
Individual share
capital in excess of INR 0.200 Million |
2576340 |
0.93 |
|
|
NBFCs registered
with RBI |
17200 |
0.01 |
|
|
Any Other
(specify) |
11081188 |
4.00 |
|
|
Trusts |
1000 |
0.00 |
|
|
NRI |
2526721 |
0.91 |
|
|
Clearing Members |
589301 |
0.21 |
|
|
NRI – Non- Repat |
822105 |
0.30 |
|
|
Bodies Corporate |
7142061 |
2.58 |
|
|
Sub Total B3 |
47494428 |
17.13 |
|
|
B=B1+B2+B3 |
120990804 |
43.65 |
|
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of different types of batteries including
lead acid, niCad, silver zinc, lithium and railway and defence electronics,
solar photovoltaic modules and other products. The company is also engaged in
service activities related to the above products. [Registered Activity] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
2218 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Notes: LONG-TERM
BORROWINGS Term loans
: The particulars of loans drawn,
nature of security, terms of repayment, rate of interest, instalments due and
loan wise outstanding are as under. 19.5 Term loan from IDBI and HDFC : a) The capex term loan of
INR 250.000 million is sanctioned by IDBI Bank for setting up of spun concrete
poles unit with a project cost of INR 335.000 million with a capacity of
100000 poles p.a. at Narsaraopet, Guntur District, Andhra Pradesh. The loan
is secured by pari passu first charge on the entire property, plant and
equipment of the company both present and future. This loan is also
guaranteed by CMD, spouse of CMD, director, and CFO in their personal
capacity. b) HDFC term loan II of
INR 200.000 million is towards the refinancing of capital expenditure of the
company. The loan is secured by a first charge on the entire property, plant
and equipment of the company both present and future. This loan is also
guaranteed by CMD, director and CFO in their personal capacity HDFC bank - vehicle loan The term loans are
secured by exclusive hypothecation of vehicles acquired through execution of
demand promissory notes and are repayable by equated monthly installments
(EMIs') as per the loan schedule sanctioned by the bank. |
|
Auditors : |
|
|
Name : |
Rao and Kumar Chartered Accountants |
|
Address : |
10-19-15, Soudamani, Seripuram, CBM Compound, Visakhapatnam-530003, Andhra Pradesh, India |
|
Tel No.: |
91-891-2755327/ 2759369 |
|
Fax No.: |
91-891-2738554 |
|
Email: |
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries: |
|
|
|
|
|
Joint venture: |
Gulf Batteries Company Limited, Kingdom of Saudi Arabia |
|
|
|
|
Joint venture
company: |
Gulf Batteries Company Limited, KSA |
|
|
|
|
Controlled
companies: |
Kairos Engineering Limited, Hyderabad |
|
|
|
|
Associate: |
|
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
312500000 |
Equity Shares |
INR 1/- each |
INR 312.500 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
277194946 |
Equity Shares |
INR 1/- each |
INR 277.195 Million |
|
|
|
|
|
Scheme of arrangement and amalgamation (business combination) of transferor company Beaver Engineering and Holdings Private Limited (BEHPL) (holding company) with transferee company HBL Power Systems Limited (HBL) (subsidiary company) from the appointed date April 1, 2016:
The board of directors in their meetings held on March 23, 2016 approved a scheme of arrangement and amalgamation of the holding company BEHPL with its subsidiary company HBL from the appointed date April 1, 2016. The company’s petition for amalgamation was allowed by the Hon’ble NCLT, Hyderabad bench on May 9, 2017. As per the said scheme, the authorized share capital of HBL shall automatically stands increased and reclassified by the authorized share capital of BEHPL amounting to INR 12.500 million consequently, the authorized share capital of HBL was increased and reclassified as 312500000 equity share of INR 1/- each i.e. INR 312.500 million.
Reconciliation of the
shares outstanding at the beginning and at the end of the reporting period
|
Equity Shares |
31.03.2017 |
|
|
No. of Shares |
INR in Million |
|
|
At the beginning of the period |
253000000 |
253.000 |
|
Additions during the period on account of business combination |
174094389 |
174.094 |
|
Deductions during the period on account of business combination |
149899443 |
149.899 |
|
Outstanding at the end of the period |
277194946 |
277.195 |
Addition to and
cancellation from issued, subscribed and paidup capital:
i) Addition to paid up capital - As at the appointed date viz., 01.04.2016, the paid up capital of the BEHPL was INR 5.193 million consisting of 304726 equity shares of INR 10/- each (INR 3.047 million), 77163 compulsorily convertible preferential shares (CCPS) of INR 10/- each (INR 0.772 million) and 68726 optionally convertible redeemable preferential shares (OCRPS) of INR 20/- each (INR 1.375 million). In terms of the scheme of amalgamation, upon amalgamation HBL issued equity shares, credited as fully paid up, to the members of BEHPL, holding fully paid up equity shares and preference shares in the following proportion:
a) 3883 fully paid equity shares of INR 1/- each of HBL issued as fully paid up for every 10 equity shares of INR 10/- fully paid up held in BEHPL i.e. issued 118325104 equity shares of INR 1/- each of HBL for 304726 equity shares of INR 10/- each of BEHPL.
b) 3753 fully paid equity share of INR 1/- each HBL issued as fully paid up for every 10 CCPS of INR 10/- each fully paid held in BEHPL i.e issued 289,59273 equity share of INR 1/- each of HBL for 77163 CCPS of INR 10/- each BEHPL.
c) 3901 fully paid equity shares of INR 1/- each of HBL issued for every 10 OCRPS of INR 20/- fully paid up held in BEHPL, i.e. issued 26810012 equity shares of INR 1/- each of HBL for 68726 OCPS of INR 20/- of BEHPL.
Thus HBL issued a total of 174094389 equity shares of INR 1/- each to the members of BEHPL in proportion to their holding and the same is shown as addition to paid up capital during the year.
For the year ended on
March 31, 2017
ii) Cancellation of shares - as at the appointed date viz., 01.04.2016, BEHPL was holding 149899443 equity shares of INR 1/- each in the equity share capital of HBL and as per the scheme of amalgamation, the said investment held by BEHPL stands cancelled and accordingly the same is shown as reduction during the year in Note 17.2
Terms/rights attached
to equity shares
The company has only one class of equity shares having a par value of INR 1 per share. Each holder of equity shares is entitled to one vote per share. The company declares and pays dividends in indian rupees. The dividend proposed by the board of directors is subject to the approval of the shareholders in the ensuing annual general meeting.
Details of
shareholders holding more than 5% shares in the company
|
Name of the
shareholder |
31.03.2017 |
|
|
No. of Shares |
% holding in the Class |
|
|
Equity shares of INR 1 each fully paid |
|
|
|
Promoter and promoter group |
|
|
|
Beaver Engineering and Holdings Private Limited |
-- |
-- |
|
Dr. A J Prasad |
-- |
-- |
|
Barclays Wealth Trustees (India) Private Limited -Aluru family Private Trust |
136840,231 |
49.37 |
|
Public |
|
|
|
BanyanTree Growth Capital LLC |
28983735 |
10.46 |
|
Oman India Joint Investment Fund Management Company Private Limited |
26842240 |
9.68 |
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
277.195 |
253.000 |
253.000 |
|
(b) Reserves &
Surplus |
7116.842 |
5987.483 |
5623.338 |
|
(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) |
7394.037 |
6240.483 |
5876.338 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
259.245 |
1042.350 |
1987.001 |
|
(b) Deferred tax
liabilities (Net) |
111.690 |
147.007 |
172.616 |
|
(c) Other long term
liabilities |
16.777 |
22.369 |
0.000 |
|
(d) long-term provisions |
21.349 |
19.918 |
19.789 |
|
Total Non-current
Liabilities (3) |
409.061 |
1231.644 |
2179.406 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
4300.915 |
4154.943 |
4266.726 |
|
(b) Trade payables |
1654.568 |
1636.824 |
1821.233 |
|
(c) Other current
liabilities |
816.316 |
1024.364 |
1395.824 |
|
(d) Short-term provisions |
172.074 |
166.060 |
198.423 |
|
Total Current Liabilities
(4) |
6943.873 |
6982.191 |
7682.206 |
|
|
|
|
|
|
TOTAL |
14746.971 |
14454.318 |
15737.950 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
3975.809 |
3900.760 |
4217.743 |
|
(ii) Intangible Assets |
188.323 |
245.190 |
222.079 |
|
(iii) Capital
work-in-progress |
81.649 |
200.862 |
155.898 |
|
(iv) Intangible assets
under development |
251.997 |
279.841 |
337.931 |
|
(b) Non-current
Investments |
84.165 |
146.502 |
227.498 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
134.375 |
|
(e) Other Non-current
assets |
293.650 |
306.307 |
24.322 |
|
Total Non-Current Assets |
4875.593 |
5079.462 |
5319.846 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.131 |
0.000 |
0.000 |
|
(b) Inventories |
4043.619 |
3926.594 |
5092.589 |
|
(c) Trade receivables |
4886.687 |
4417.637 |
4087.675 |
|
(d) Cash and cash
equivalents |
225.978 |
307.798 |
461.142 |
|
(e) Short-term loans and
advances |
0.000 |
0.000 |
776.698 |
|
(f) Other current assets |
714.963 |
722.827 |
0.000 |
|
Total Current Assets |
9871.378 |
9374.856 |
10418.104 |
|
|
|
|
|
|
TOTAL |
14746.971 |
14454.318 |
15737.950 |
PROFIT
& LOSS ACCOUNT [STANDALONE]
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
14072.186 |
12883.980 |
13300.703 |
|
|
Other Income |
172.051 |
126.397 |
166.052 |
|
|
TOTAL |
14244.237 |
13010.377 |
13466.755 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
8894.718 |
7666.661 |
7525.290 |
|
|
Purchases of
Stock-in-Trade |
58.809 |
34.933 |
42.082 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(119.548) |
51.717 |
639.264 |
|
|
Employees benefits
expense |
964.495 |
1000.107 |
948.230 |
|
|
Other expenses |
2973.222 |
2778.282 |
2691.358 |
|
|
Exceptional Items |
27.903 |
89.616 |
150.382 |
|
|
TOTAL |
12799.599 |
11621.316 |
11996.606 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
1444.638 |
1389.061 |
1470.149 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
462.168 |
683.566 |
706.602 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
982.470 |
705.495 |
763.547 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
481.775 |
503.540 |
510.385 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
500.695 |
201.955 |
253.162 |
|
|
|
|
|
|
|
Less |
TAX |
144.553 |
123.757 |
106.955 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
356.142 |
78.198 |
146.207 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
1739.397 |
1732.337 |
1781.224 |
|
|
Freight |
5.386 |
4.480 |
7.772 |
|
|
TOTAL EARNINGS |
1744.783 |
1736.817 |
1788.996 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
2302.633 |
1782.507 |
2247.984 |
|
|
Capital items/ equipment |
1.183 |
0.000 |
2.134 |
|
|
TOTAL IMPORTS |
2303.816 |
1782.507 |
2250.118 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
1.16 |
0.16 |
0.58 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
204.131 |
260.590 |
579.991 |
|
Cash generated from operations |
505.923 |
1775.386 |
1002.559 |
|
Net Cash flows from operating activities |
423.808 |
1614.815 |
948.857 |
QUARTERLY
RESULTS
|
PARTICULARS |
30.06.2017 |
30.09.2017 |
31.12.2017 |
|
Unaudited |
1st
Quarter |
2nd
Quarter |
3rd
Quarter |
|
Net Sales |
3535.860 |
4420.670 |
4139.910 |
|
Total Expenditure |
3244.380 |
4040.430 |
3771.950 |
|
PBIDT (Excl OI) |
291.480 |
380.240 |
367.960 |
|
Other Income |
41.090 |
32.040 |
31.800 |
|
Operating Profit |
332.570 |
412.280 |
399.760 |
|
Interest |
108.980 |
97.340 |
104.060 |
|
Exceptional Items |
(4.980) |
(36.050) |
(17.160) |
|
PBDT |
218.610 |
278.890 |
278.530 |
|
Depreciation |
113.750 |
113.000 |
112.540 |
|
Profit Before Tax |
104.860 |
165.890 |
165.990 |
|
Tax |
30.000 |
56.600 |
78.270 |
|
Provisions and contingencies |
NA |
NA |
NA |
|
Profit After Tax |
74.860 |
109.290 |
87.730 |
|
Extraordinary Items |
NA |
NA |
N |
|
Prior Period Expenses |
NA |
NA |
NA |
|
Other Adjustments |
NA |
NA |
NA |
|
Net Profit |
74.860 |
109.290 |
87.730 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days [Sundry Debtors / Income *
365] |
126.75 |
125.15 |
112.17 |
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
2.88 |
2.92 |
3.25 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
67.45 |
77.57 |
87.84 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.36 |
0.35 |
0.29 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.32 |
0.30 |
0.30 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.50 |
0.57 |
0.65 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.64 |
0.87 |
1.16 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
0.94 |
1.12 |
1.31 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.61 |
0.74 |
0.84 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
3.13 |
2.03 |
2.08 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT / Sales) * 100) |
% |
2.53 |
0.61 |
1.10 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
2.42 |
0.54 |
0.93 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
4.82 |
1.25 |
2.49 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.42 |
1.34 |
1.36 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.84 |
0.78 |
0.69 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.50 |
0.43 |
0.37 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
17.19 |
21.57 |
27.01 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.42 |
1.34 |
1.36 |
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 |
253.000 |
253.000 |
277.195 |
|
Reserves & Surplus |
5623.338 |
5987.483 |
7116.842 |
|
Net
worth |
5876.338 |
6240.483 |
7394.037 |
|
|
|
|
|
|
Long Term borrowings |
1987.001 |
1042.350 |
259.245 |
|
Short Term borrowings |
4266.726 |
4154.943 |
4300.915 |
|
Current Maturities of Long term debt |
579.991 |
260.590 |
204.131 |
|
Total
borrowings |
6833.718 |
5457.883 |
4764.291 |
|
Debt/Equity
ratio |
1.163 |
0.875 |
0.644 |

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
|
13300.703 |
12883.980 |
14072.186 |
|
|
|
(3.133) |
9.222 |

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
|
13300.703 |
12883.980 |
14072.186 |
|
Profit |
146.207 |
78.198 |
356.142 |
|
|
1.10% |
0.61% |
2.53% |

ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
277.195 |
253.000 |
|
(b) Reserves &
Surplus |
|
7014.044 |
5838.143 |
|
(c) Money received
against share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Non-controlling
Interest |
|
(15.392) |
(12.3370 |
|
Total Shareholders’ Funds
(1) + (2) |
|
7275.847 |
6078.806 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
281.206 |
1068.047 |
|
(b) Deferred tax
liabilities (Net) |
|
116.979 |
147.119 |
|
(c) Other long term
liabilities |
|
16.777 |
22.369 |
|
(d) long-term provisions |
|
21.349 |
19.918 |
|
Total Non-current
Liabilities (3) |
|
436.311 |
1257.453 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
4300.915 |
4154.942 |
|
(b) Trade payables |
|
1639.654 |
1646.674 |
|
(c) Other current
liabilities |
|
840.513 |
1045.064 |
|
(d) Short-term provisions |
|
172.074 |
166.059 |
|
Total Current Liabilities
(4) |
|
6953.156 |
7012.739 |
|
|
|
|
|
|
TOTAL |
|
14665.314 |
14348.998 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
3979.885 |
3906.885 |
|
(ii) Intangible Assets |
|
188.923 |
247.139 |
|
(iii) Capital
work-in-progress |
|
81.649 |
200.862 |
|
(iv) Intangible assets
under development |
|
251.997 |
279.841 |
|
(v) Assets held for
disposal |
|
0.000 |
9.308 |
|
(b) Non-current
Investments |
|
78.382 |
76.952 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
0.000 |
0.000 |
|
(e) Other Non-current
assets |
|
315.031 |
327.701 |
|
Total Non-Current Assets |
|
4895.867 |
5048.688 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.130 |
0.000 |
|
(b) Inventories |
|
4077.174 |
3958.799 |
|
(c) Trade receivables |
|
4710.337 |
4266.171 |
|
(d) Cash and cash
equivalents |
|
256.906 |
340.508 |
|
(e) Short-term loans and
advances |
|
0.000 |
0.000 |
|
(f) Other current assets |
|
724.900 |
734.832 |
|
Total Current Assets |
|
9769.447 |
9300.310 |
|
|
|
|
|
|
TOTAL |
|
14665.314 |
14348.998 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
14144.643 |
12985.705 |
|
|
Other Income |
|
176.359 |
133.214 |
|
|
TOTAL |
|
14321.002 |
13118.919 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
8916.106 |
7666.649 |
|
|
Purchases of
Stock-in-Trade |
|
58.809 |
34.933 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(120.896) |
97.526 |
|
|
Employees benefits
expense |
|
996.788 |
1038.083 |
|
|
Other expenses |
|
3007.802 |
2803.590 |
|
|
Exceptional Items |
|
(25.018) |
22.506 |
|
|
share in profit of
associate/ joint venture |
|
(3.717) |
(5.221) |
|
|
TOTAL |
|
12829.874 |
11658.066 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
1491.128 |
1460.853 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
462.682 |
684.184 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
1028.446 |
776.669 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
|
484.968 |
506.825 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
543.478 |
269.844 |
|
|
|
|
|
|
|
Less |
TAX |
|
142.024 |
121.529 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
401.454 |
148.315 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
|
|
|
Basic |
|
1.35 |
0.39 |
|
|
Diluted |
|
1.35 |
0.39 |
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 |
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 |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
PERFORMANCE REVIEW 2016-17
FY 2016-17 has been a
fruitful year for the company. Revenue from operations showed an increase of
9.6% over last year while Profit before Tax (PBT) showed an increase of 247%.
Efforts were directed towards strengthening our capabilities as markets became
competitively challenging. Improved operational efficiencies coupled with cost
savings and reduction in
cost of borrowings have resulted in considerable growth in gross margins and
profit after tax (PAT). The company is well prepared to address the challenges
posed and is geared up to maintain growth momentum.
MANAGEMENT DISCUSSION
AND ANALYSIS
ECONOMIC OVERVIEW
India has emerged as the
fastest growing major economy in the world as per the Central Statistics Organisation
(CSO) and International Monetary Fund (IMF). Favourable government reforms and
stringent fiscal regime have supported the accelerated growth of the Indian
economy since 2014. Despite few short-term disruptive policy initiatives and
geo-political issues in large global economies, India’s GDP grew by 7.1% in
fiscal 2016-17 demonstrating the fact that India’s economic fundamentals
continue to be strong.
The growth momentum is
expected to rise, driven by the Government’s focus on Make-in-India and Digital
India initiatives; growth simulation through investments in infrastructure;
providing affordable housing to economically weaker sections; employment
generation etc. This growth momentum will be ably assisted by the Government’s
policy initiatives in areas such as simplification of taxation (GST),
attracting foreign direct investment (FDI), and the ease of doing business,
among others.
Other major factors helping
India stay as a bright spot in the global economic and scape include the
subdued global oil price that is expected to have a positive impact on the
country’s import bill, a well-regulated monetary policy by the Reserve Bank to
stabilise prices and an improving fiscal condition. The Government’s endeavour
to drive a bigger as well as cleaner GDP is expected to augur well for the
economy in the medium and long terms.
However, the key concern
for the country is the health of the banking system, which continues to battle
with rising bad loans and heightened corporate vulnerabilities in certain key
sectors of the economy. Besides, the firming up of crude oil prices, reduced
commodity exports and almost stagnantnon-commodity exports could impact trade
and current account deficits
OUTLOOK
India is expected to be the third largest consumer economy, as its consumption may triple to US$ 4 trillion by 2025, owing to a shift in consumer behavior and expenditure pattern, according to a Boston Consulting Group (BCG) report; and is estimated to surpass USA to become the second largest economy in terms of purchasing power parity (PPP) by the year 2040, according to a report by Price water house Coopers. Also, the Prime Minister, Mr. Narendra Modi has stated that India has become the world’s fastest growing large economy, and is expected to grow five-fold by 2040, owing to a series of policy measures.
BUSINESS OVERVIEW
Subject is a listed Indian
company, in business since 1977, with a focus on engineered products and
services. The Company’s business selection strategy has been pivoted on the
ability to identify technology gaps in India which could be filled in by it
through ‘indigenous efforts’ – truly living up to the Make in India drive,
since four decades.
The first products selected
and successfully developed were Aircraft batteries - eventually leading to HBL
offering the world’s widest range of specialised batteries. The Company
leveraged the expertise gained in the battery business to capitalise on new
opportunities. In doing so, the Company moved into new businesses and markets
that use its batteries, such as industrial electronics, defense electronics,
and railway electronics.
HBL re-organised its
business into strategic business units – Batteries, Electronics and Defence.
Battery revenues accounted for 80% of overall revenues in 2016-17.
UNSECURED LOANS:
|
Particulars |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
LONG-TERM
BORROWINGS |
|
|
|
Loans from others |
|
|
|
Deferred payment liability - interest free sales tax loan |
32.416 |
41.282 |
|
Loan from related party - holding company |
0.000 |
712.760 |
|
Long term maturities of finance lease obligations - from HPFSIPL |
0.000 |
0.755 |
|
Loan from HPFSIPL - against equipment |
0.000 |
1.720 |
|
SHORT-TERM
BORROWINGS |
|
|
|
Loans repayable on
demand from related parties |
0.000 |
0.000 |
|
Inter Corporate Deposit from Holding Company |
0.000 |
66.500 |
|
Loans from Directors |
72.100 |
72.100 |
|
|
|
|
|
Other loans from
banks |
|
|
|
Purchase Bill Discounting from Kotak Mahindra Bank Limited |
444.146 |
240.358 |
|
Purchase Bill Discounting from IDBI Bank Limited |
611.154 |
450.142 |
|
Sale Bills (LC backed) Discounted with SBI |
272.625 |
96.284 |
|
Sale Bills (Clean) Discounted with Yes Bank Limited |
121.789 |
0.000 |
|
HDFC Short Term Loan |
0.000 |
100.000 |
|
Total |
1554.230 |
1966.978 |
|
Note: LONG-TERM
BORROWINGS a ) Deferred payment liability
- interest free sales tax loan (IFST):
|
||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Date of
Satisfaction |
Amount |
Address |
|
1 |
G48835441 |
10564134 |
IDBI Bank Limited |
23/03/2015 |
29/06/2017 |
- |
250000000.0 |
Specialised Corporate BranchCorporate Banking Group, Chapel RoadHyderabadTG500001IN |
|
2 |
G49259005 |
10550947 |
HDFC BANK LIMITED |
16/01/2015 |
30/06/2017 |
- |
200000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WMumbaiMH400013IN |
|
3 |
B87600219 |
10450609 |
YES BANK LIMITED |
30/08/2013 |
28/09/2013 |
- |
300000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLI,MUMBAIMH400018IN |
|
4 |
G48688873 |
90140233 |
State Bank of India |
06/05/2002 |
29/06/2017 |
- |
8600000000.0 |
CAG Branch, OZONE, 2nd Floor6-3-669, Punjagutta Main RoadHyderabadTG500082IN |
|
5 |
Y10233241 |
90140436 |
DCL FINANCE LTD |
31/08/1998 |
- |
- |
288756.0 |
SOMAJIGUDAHYDERABADAPIN |
|
6 |
Y10233240 |
90140435 |
DCL FINANCE LTD |
06/08/1998 |
- |
- |
871823.0 |
SOMAJIGUDAHYDERABADAPIN |
|
7 |
Y10233239 |
90140434 |
DCL FINANCE LTD |
17/07/1998 |
- |
- |
1031344.0 |
6-3-569/1; DCL CHAMBERS OPP RTA OFFICESOMAJIGUDAHYDERABADAPIN |
|
8 |
Y10233238 |
90140433 |
DCL FINANCE LTD |
11/05/1998 |
- |
- |
1231493.0 |
6-3-569/1; DCL CHAMBERS OPP RTA OFFICESOMAJIGUDAHYDERABADAPIN |
|
9 |
Y10233237 |
90140432 |
DCL FINANCE LTD |
18/04/1998 |
- |
- |
723131.0 |
6-3-569/1; DCL CHAMBERS OPP RTA OFFICESOMAJIGUDAHYDERABADAPIN |
|
10 |
C60107471 |
10263361 |
ICICI BANK LIMITED |
08/01/2011 |
20/02/2015 |
23/07/2015 |
1000000000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN |
STATEMENT OF
STANDALONE UNAUDITED FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS ENDED 31ST
DECEMBER 2017
(INR In Million)
|
Particulars |
quarter ended |
quarter ended |
Nine months ended |
|
|
31.12.2017 |
30.09.2017 |
31.12.2017 |
|
|
Unaudited |
Unaudited |
Unaudited |
|
INCOME FROM OPERATIONS |
|
|
|
|
Sales/ Income from operation |
4139.907 |
4420.673 |
12096.443 |
|
Other Operating Income |
31.797 |
32.041 |
104.931 |
|
Total
Income from Operations |
4171.704 |
4452.714 |
12201.374 |
|
|
|
|
|
|
EXPENSES |
|
|
|
|
Cost of materials consumed |
2635.060 |
2690.519 |
7664.586 |
|
Purchase of stock in trader |
33.860 |
34.214 |
69.868 |
|
Changes in inventories of finished goods and
work-in-progress |
62.018 |
235.005 |
(68.403) |
|
Excise duty on sales |
-- |
-- |
311.851 |
|
Employee benefits expense |
228.896 |
240.946 |
699.889 |
|
Finance Costs |
104.061 |
97.339 |
310.382 |
|
Depreciation and Amortization expenses |
112.540 |
113.002 |
339.289 |
|
Other expense |
812.107 |
839.751 |
2378.972 |
|
Total
Expenses |
3988.542 |
4250.776 |
11706.434 |
|
Profit/(Loss)
from Ordinary Activities before Net Exceptional income/ (Expenditure) |
183.162 |
201.938 |
494.940 |
|
Less : Exceptional income |
17.163 |
36.053 |
58.197 |
|
Profit
/ (Loss) before Tax |
165.999 |
165.885 |
436.743 |
|
Tax
Expense: |
|
|
|
|
-
Current Tax |
87.500 |
67.000 |
195.000 |
|
-
Deferred Tax (Assets/Liability |
(10.532) |
(10.532) |
(31.596) |
|
-
Income Tax relating to previous years
|
1.302 |
0.126 |
1.428 |
|
Profit
/ (Loss) after Tax |
87.729 |
109.291 |
271.911 |
|
Other Comprehensive
Income |
|
|
|
|
Items that will not be reclassified to profit and loss |
|
|
|
|
Remeasurment of defined Benefit plans |
(10.095) |
(10.095) |
(30.285) |
|
Income Tax |
3.532 |
3.532 |
10.596 |
|
Total Comprehensive
Income for the period |
74.102 |
95.664 |
231.030 |
|
|
|
|
|
|
Paid-up Equity Share Capital (Face value INR 10/- per
share) |
277.195 |
277.195 |
277.195 |
|
Reserves (excluding Revaluation Reserve) |
|
|
|
|
Earnings
per Share (EPS) – INR |
|
|
|
|
Basic
and Diluted EPS (in INR) |
0.27 |
0.35 |
0.83 |
SEGMENT-WISE REVENUE,
RESULT, ASSETS AND LIABILITIES
(INR In Million)
|
Sr. No. |
Particular |
quarter ended |
quarter ended |
Nine months ended |
|
|
|
31.12.2017 |
30.09.2017 |
31.12.2017 |
|
|
|
Unaudited |
Unaudited |
Unaudited |
|
1. |
Segment Revenue |
|
|
|
|
|
Batteries |
3460.992 |
3254.914 |
9950.866 |
|
|
Electronics |
233.946 |
762.012 |
1095.189 |
|
|
All Other Segments |
438.335 |
421.685 |
1076.949 |
|
|
Total |
4133.273 |
4438.611 |
12123.004 |
|
|
Less: Intersegment Revenue |
(6.634) |
17.938 |
26.561 |
|
|
Sales/ Income from
Operations |
4139.907 |
4420.673 |
12096.443 |
|
|
|
|
|
|
|
2. |
Segment Result |
|
|
|
|
|
Batteries |
347.101 |
387.346 |
1081.047 |
|
|
Electronics |
19.368 |
42.065 |
3.833 |
|
|
All Other Segments |
(5.505) |
(32.998) |
(10.722) |
|
|
Total |
360.964 |
396.413 |
1074.158 |
|
|
Less : i.
Interest |
104.061 |
97.339 |
310.382 |
|
|
ii. Exceptional Items – (Income)/ Expenses |
17.163 |
36.053 |
58.197 |
|
|
iii. All other Segments Expenditure net of |
105.538 |
129.177 |
373.767 |
|
|
iv. All other segments income |
31.797 |
32.041 |
104.931 |
|
|
Total Profit/(Loss)
before tax |
165.999 |
165.885 |
436.743 |
|
|
|
|
|
|
|
3. |
Segment Assets |
|
|
|
|
|
Batteries |
10185.318 |
9909.984 |
10185.318 |
|
|
Electronics |
1534.326 |
1912.556 |
1534.326 |
|
|
All Other Segments |
2510.171 |
2552.335 |
2510.171 |
|
|
|
14229.815 |
14374.875 |
14229.815 |
|
|
|
|
|
|
|
|
Segment Liabilities |
|
|
|
|
|
Batteries |
1844.238 |
1776.139 |
1844.238 |
|
|
Electronics |
297.976 |
518.408 |
297.976 |
|
|
All Other Segments |
4545.942 |
4612.769 |
4545.942 |
|
|
Total Segment
Liabilities |
6688.156 |
6907.316 |
6688.156 |
Note:
1. The above financial results were reviewed by the Audit Committee in its meeting held on February 7, 2018 and approved by the Board of Directors at the meeting held on February 7, 2018 and subjected to Limited Review by the Statutory Auditors.
2. Post the applicability of GST with effect from July 1, 2017, Sales are
required to be disclosed net of GST. Accordingly, the Sales figures for the
quarter and nine months ended December 31, 2017 are not comparable with the
previous periods presented in the results.
3. Figures of the previous quarters / periods have been regrouped, wherever
necessary.
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
i) Contingent liabilities not provided for: |
|
|
|
a) Claims against the company not
acknowledged as debts towards : |
|
|
|
Excise
duty |
65.884 |
74.353 |
|
Sales
tax |
25.833 |
58.972 |
|
Custom
duty |
49.170 |
48.870 |
|
Service
tax |
0.000 |
0.851 |
|
Income
tax |
6.508 |
6.508 |
|
Property
tax |
13.425 |
2.764 |
|
Fuel
surcharge adjustment (FSA) |
14.816 |
13.879 |
|
Enhancement
of land cost |
16.844 |
16.844 |
|
Erstwhile
promoters of SCIL Infracon Private Limited |
18.831 |
18.831 |
|
Others |
0.950 |
0.950 |
|
b)
Un-expired guarantees issued on behalf of the company by banks for which
the company gave counter guarantees |
1403.671 |
1495.622 |
|
ii) Commitments: |
|
|
|
a) Estimated amount of contracts
remaining to be executed on capital account and not provided for |
63.773 |
73.713 |
|
b) Other commitments: |
|
|
|
Legal
undertakings (LUTs) given to custom’s authorities for clearing the imports at
nil / concessinal rate of duty |
12.484 |
145.107 |
FIXED ASSETS
· Land – Freehold
· Land – Leasehold
· Buildings – Factory
· Buildings – Others
· Plant & Machinery
· Office Equipment
· Furniture & Fixtures
· Assets Under Finance Lease
· Vehicles
· Technical Library
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 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 64.92 |
|
|
1 |
INR 91.49 |
|
Euro |
1 |
INR 79.68 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVT |
|
|
|
|
Analysis Done by
: |
PRY |
|
|
|
|
Report Prepared
by : |
SUJ |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
YES |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.