|
|
|
|
Report No. : |
503360 |
|
Report Date : |
14.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
SIEMENS GAMESA RENEWABLE POWER PRIVATE LIMITED (w.e.f. June 2017) |
|
|
|
|
Formerly Known
As : |
GAMESA RENEWABLE PRIVATE LIMITED (w.e.f. 31.07.2015) GAMESA
WIND TURBINES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
No.334, Futura IT Park, B Block, 8th Floor, Old Mahabalipuram Road,
Sholinganallur, Chennai – 600119, Tamilnadu |
|
Tel. No.: |
91-44-39242424 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
06.05.2006 |
|
|
|
|
Com. Reg. No.: |
18-079179 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 14135.200 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74991TN2006PTC079179 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0508033608 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
TIN No.: |
33080905979 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
33AACCG6027C1Z6 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCG6027C |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturing of Wind Turbine Components (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 |
|
Maximum Credit Limit : |
USD 54000000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2006. It is a subsidiary of Siemens Gamesa Renewable Energy Eolica SL, Spain. It is primarily engaged in the business of development of Windfarms and manufacturing, erection and installation of Wind Turbine Generators (WTG’s). It also provides Operation and Maintenance service for WTG’s. As per the Registrar of Companies date of balance sheet (i.e. financial filed) is shown as 31.03.2017 but documents related to the financial for the year 31.03.2017 are not available from any sources. For the financial year ended 2016, the company has gained a decent growth in its revenue as compared to the previous year and has achieved satisfactory net profit margin of 7.57%. The company’s fair financial position is marked by healthy capital base along with comfortable debt level. However, rating is constrained on account of low reserve base as compared to its capital. Rating takes into consideration the strength that the company derives from its holding company and its well experience management team. Business is active. Payment seems to be slow but correct. 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 14.04.2018
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.: 91-44-39242424
LOCATIONS
|
Registered Office : |
No.334, Futura IT Park, B Block, 8th Floor, Old Mahabalipuram Road,
Sholinganallur, Chennai – 600119, Tamilnadu, India |
|
Tel. No.: |
91-44-39242424 |
|
Fax No.: |
91-44-30060661 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Headquarters : |
489, GNT Road Thandal Kazhani Village, Vadagarai Post, Red Hills,
Chennai - 600052, Tamilnadu, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Ramesh Kymal |
||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||
|
Address : |
Aikyam, No.5/82, Blue Beach Road, Neelangari, Chennai - 600041, Tamil Nadu, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.07.1956 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Mechanical Engineer |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2014 |
||||||||||||||||||||||||||||||||
|
PAN No.: |
AETPK8597D |
||||||||||||||||||||||||||||||||
|
DIN No.: |
00296624 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ishwar Subramanian |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Survey 119/4, Villa 1, Epsilon Enclave, Off Airport Road, Yemlur, Bangalore - 560037, Karnataka, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.02.1960 |
||||||||||||||||||||||||||||||||
|
Qualification : |
Chartered Accountant |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.07.2015 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
01473535 |
||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Narasimman Ravichandran |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
No.167, 2nd Main Road, Kamakoti Nagar Pallikaranai, Chennai - 600100, Tamil Nadu, India |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.09.1962 |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2014 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
06802026 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Garcia Coronado Jesus Maria |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
C. Anorbe Bidea 5, Zarautz, Na, Spain |
||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
22.10.1967 |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
29.09.2014 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
06813406 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. David Jose Mesonero Molina |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Avenida De El Ferrol Num. 30PL, 1 Pt 5, Madrid, 28029, Spain |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.07.2015 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
07222280 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Jose Antonio Cortajarena Manchado |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Avenue La Rioja, No.2, Door 8, Lardero, La Rioja, 26140, Spain |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.07.2015 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
07222304 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Inaki Murgiondo Gorostidi |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
56, Pepe Artola, San Sebastian, Guipuzcoa, Basque, 20015, Spain |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.07.2015 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
07222321 |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||
|
Name : |
Mr. Enrique Pedrosa Gomez |
||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||
|
Address : |
Street 1, Parraguirre,, No.1, 12 Floor, 6 Door, Izq, Bilbao, Basque, 48009, Spain |
||||||||||||||||||||||||||||||||
|
Date of Appointment : |
21.07.2015 |
||||||||||||||||||||||||||||||||
|
DIN No.: |
07222370 |
||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. V Ramakrishnan Iyer |
|
Designation : |
Secretary |
|
Address : |
105, First Floor, Manju Mansion, Opposite Naveen Super Market, East Marredpally, Secunderabad - 500026, Telangana , India |
|
Date of Birth/Age : |
01.08.1965 |
|
Date of Appointment : |
AACPI5700K |
|
PAN No.: |
05.03.2013 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
No. of Shares |
%age |
|
Gamesa Eolica S.L |
1235001804 |
87.37 |
|
Gamesa Energia S.A |
7293417 |
0.52 |
|
Gamesa Innovation and Technology S.L |
171228624 |
12.11 |
|
Total |
1413523845 |
100.00 |

Equity Share Break up (Percentage of Total Equity)
As on 28.09.2017
|
Category |
Percentage |
|
Promoter - Bodies
corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Wind Turbine Components (Registered activity) |
||||||
|
|
|
||||||
|
Products : |
|
||||||
|
|
|
||||||
|
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 : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
S.R. Batliboi and Associates LLP Chartered Accountants |
|
Address : |
6th and 7th Floor, 'A' Block, Tidal Park; (Module 601,701 and 702); No.4, Rajiv Gandhi Salai; Taramani, Chennai, Tamilnadu, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
ACHFS9118A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding company : |
Gamesa Eoilca S.L, Spain |
|
|
|
|
Ultimate Holding
Company : |
Gamesa Corporacion Technologica S.A., Spain |
|
|
|
|
Subsidiary company
: |
U31103TN2011PTC082117
U40102GJ2010PTC063242
U40108TN2006PTC087128
U40108TN2007PTC086929
U31101TN2011PTC081083
U31101TN2011PTC081084
U31903TN2011PTC081070
U31907TN2017PTC114162
U31909TN2017PTC114131
U31909TN2017PTC114175
U31909TN2017PTC114239
U31904TN2017PTC114295
U31906TN2017PTC114294
U31100TN2017PTC114188
U31909TN2017PTC114227
U31905TN2017PTC114238
U31900TN2017PTC114852
U31909TN2017PTC114850
U31906TN2017PTC115049
U31900TN2017PTC114824
U31909TN2017PTC114487
U31909TN2017PTC115038
U31909TN2017PTC114832
U31906TN2017PTC114461
U31100TN2017PTC114825
U31909TN2017PTC114365
U31909TN2017PTC114375
U31900TN2017PTC114800
U31904TN2017PTC115068
U31909TN2017PTC115037
U31904TN2017PTC115042
U31909TN2017PTC115044
U31909TN2017PTC115045
U31904TN2017PTC114374
U31909TN2017PTC115043
U31900TN2017PTC114389 |
|
|
|
|
Fellow Subsidiary
Company : |
|
CAPITAL STRUCTURE
As on 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000000 |
Equity Shares |
INR 10/- each |
INR 20000.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1413520000 |
Equity Shares |
INR 10/- each |
INR 14135.200 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
14135.200 |
14135.200 |
14135.200 |
|
(b) Reserves & Surplus |
4682.900 |
(488.700) |
(2127.800) |
|
(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) |
18818.100 |
13646.500 |
12007.400 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1544.700 |
1621.400 |
772.200 |
|
(b) Deferred tax liabilities
(Net) |
245.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
116.900 |
64.000 |
31.000 |
|
Total
Non-current Liabilities (3) |
1906.600 |
1685.400 |
803.200 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
138.800 |
590.700 |
1131.000 |
|
(b) Trade payables |
26463.700 |
16261.200 |
10622.500 |
|
(c) Other current liabilities |
9127.900 |
2183.400 |
5723.300 |
|
(d) Short-term provisions |
1324.800 |
1293.600 |
1091.000 |
|
Total
Current Liabilities (4) |
37055.200 |
20328.900 |
18567.800 |
|
|
|
|
|
|
TOTAL |
57779.900 |
35660.800 |
31378.400 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
5016.200 |
3562.500 |
3826.400 |
|
(ii) Intangible Assets |
74.900 |
18.800 |
28.600 |
|
(iii) Capital work-in-progress |
85.500 |
42.400 |
0.000 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
122.900 |
122.900 |
122.900 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
1091.500 |
767.700 |
400.700 |
|
(e) Other Non-current assets |
33.200 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
6424.200 |
4514.300 |
4378.600 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
14228.000 |
8903.000 |
8255.600 |
|
(c) Trade receivables |
13578.300 |
6785.000 |
5508.200 |
|
(d) Cash and cash equivalents |
10210.500 |
4160.500 |
667.000 |
|
(e) Short-term loans and
advances |
3805.400 |
1311.500 |
2169.000 |
|
(f) Other current assets |
9533.500 |
9986.500 |
10400.000 |
|
Total
Current Assets |
51355.700 |
31146.500 |
26999.800 |
|
|
|
|
|
|
TOTAL |
57779.900 |
35660.800 |
31378.400 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
68343.600 |
41060.600 |
35298.300 |
|
|
Other Income |
139.100 |
827.300 |
106.400 |
|
|
TOTAL
|
68482.700 |
41887.900 |
35404.700 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
36445.500 |
23511.900 |
19652.400 |
|
|
Purchases of Stock-in-Trade |
16306.300 |
9511.600 |
0.000 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(1160.200) |
121.700 |
1807.100 |
|
|
Employees benefits expense |
1828.800 |
1126.400 |
814.200 |
|
|
Expenditure on production, transportation and other
expenditure pertaining to exploration and production activities |
0.000 |
0.000 |
6693.700 |
|
|
Other expenses |
6830.700 |
4458.300 |
4532.100 |
|
|
TOTAL |
60251.100 |
38729.900 |
33499.500 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
8231.600 |
3158.000 |
1905.200 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
532.700 |
821.900 |
673.700 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
7698.900 |
2336.100 |
1231.500 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
759.500 |
747.500 |
678.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
6939.400 |
1588.600 |
553.500 |
|
|
|
|
|
|
|
Less |
TAX |
1767.800 |
(50.500) |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
5171.600 |
1639.100 |
553.500 |
|
|
|
|
|
|
|
|
EARNINGS
IN FOREIGN CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
273.600 |
764.200 |
346.000 |
|
|
TOTAL
EARNINGS |
273.600 |
764.200 |
346.000 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
3.66 |
1.16 |
0.57 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
10546.400 |
3742.800 |
2283.900 |
|
Net cash flows from (used in) operating activities |
9171.600 |
4117.500 |
2700.500 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
72.52 |
60.31 |
56.96 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
5.03 |
6.05 |
6.41 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
183.11 |
179.73 |
197.29 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.58 |
0.35 |
0.23 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
1.59 |
0.87 |
0.49 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.67 |
0.62 |
0.62 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.09 |
0.16 |
0.16 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.97 |
1.49 |
1.55 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.28 |
0.27 |
0.32 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
15.45 |
3.84 |
2.83 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
7.57 |
3.99 |
1.57 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
8.95 |
4.60 |
1.76 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
27.48 |
12.01 |
4.61 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.39 |
1.53 |
1.45 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
1.00 |
1.09 |
1.01 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.33 |
0.38 |
0.38 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
0.12 |
0.16 |
0.13 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.39 |
1.53 |
1.45 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
14135.200 |
14135.200 |
14135.200 |
|
Reserves & Surplus |
(2127.800) |
(488.700) |
4682.900 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
12007.400 |
13646.500 |
18818.100 |
|
|
|
|
|
|
Long Term borrowings |
772.200 |
1621.400 |
1544.700 |
|
Short Term borrowings |
1131.000 |
590.700 |
138.800 |
|
Total
borrowings |
1903.200 |
2212.100 |
1683.500 |
|
Debt/Equity
ratio |
0.159 |
0.162 |
0.089 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales
|
35298.300 |
41060.600 |
68343.600 |
|
|
|
16.325 |
66.446 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales
|
35298.300 |
41060.600 |
68343.600 |
|
Profit |
553.500 |
1639.100 |
5171.600 |
|
|
1.57% |
3.99% |
7.57% |

ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES
OF FUNDS |
|
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
14135.200 |
14135.200 |
|
(b) Reserves & Surplus |
|
4669.200 |
(491.800) |
|
(c) Money received against
share warrants |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
|
0.000 |
0.000 |
|
(3) Minority interest |
|
7.900 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
18812.300 |
13643.400 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
1544.700 |
1621.500 |
|
(b) Deferred tax liabilities
(Net) |
|
245.000 |
0.000 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
116.900 |
64.000 |
|
Total
Non-current Liabilities (3) |
|
1906.600 |
1685.500 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
138.800 |
590.700 |
|
(b) Trade payables |
|
26459.400 |
16261.500 |
|
(c) Other current liabilities |
|
9128.100 |
2183.400 |
|
(d) Short-term provisions |
|
1324.800 |
1293.600 |
|
Total
Current Liabilities (4) |
|
37051.100 |
20329.200 |
|
|
|
|
|
|
TOTAL |
|
57770.000 |
35658.100 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
5016.200 |
3562.500 |
|
(ii) Intangible Assets |
|
74.900 |
18.800 |
|
(iii) Capital work-in-progress |
|
85.500 |
42.400 |
|
(iv) Intangible assets under
development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
1093.600 |
767.900 |
|
(e) Other Non-current assets |
|
151.900 |
113.700 |
|
Total
Non-Current Assets |
|
6422.100 |
4505.300 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
14285.900 |
8940.000 |
|
(c) Trade receivables |
|
13578.200 |
6784.900 |
|
(d) Cash and cash equivalents |
|
10213.600 |
4164.500 |
|
(e) Short-term loans and
advances |
|
3736.700 |
1276.900 |
|
(f) Other current assets |
|
9533.500 |
9986.500 |
|
Total
Current Assets |
|
51347.900 |
31152.800 |
|
|
|
|
|
|
TOTAL |
|
57770.000 |
35658.100 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
|
68343.600 |
41060.600 |
|
|
Other Income |
|
139.200 |
827.700 |
|
|
TOTAL
|
|
68482.800 |
41888.300 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
|
36445.500 |
23511.900 |
|
|
Purchases of Stock-in-Trade |
|
16307.200 |
9527.600 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(1160.200) |
121.700 |
|
|
Employees benefits expense |
|
1832.700 |
1126.400 |
|
|
Other expenses |
|
6831.200 |
4459.100 |
|
|
TOTAL |
|
60256.400 |
38746.700 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
8226.400 |
3141.600 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
532.700 |
821.900 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
7693.700 |
2319.700 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
|
759.500 |
747.500 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
|
6934.200 |
1572.200 |
|
|
|
|
|
|
|
Less |
TAX |
|
1767.800 |
(50.500) |
|
|
|
|
|
|
|
|
TOTAL
PROFIT (LOSS) FOR PERIOD FROM CONTINUING OPERATIONS |
|
5166.400 |
1622.700 |
|
|
|
|
|
|
|
|
Profit
(loss) of minority interest |
|
0.000 |
(0.500) |
|
|
|
|
|
|
|
|
Share
of profit (loss) of associates |
|
(7.900) |
0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL PROFIT (LOSS)
FOR PERIOD |
|
5158.500 |
1622.200 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
|
3.65 |
1.15 |
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 |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
FINANCIAL RESULTS
The Company’s financial performance for the year along with previous year’s figures, are given hereunder: Particulars for the Year ended 31st March, 2016 (Amount in Million) Particulars For the year ended 31st March, 2016 For the year ended 31st March, 2015 Total Income 68482.700 Million, 41887.900 Million, Net Profit before Tax 6939.400 Million 1588.600 Million, Profit after Tax 5171.600 Million, 1639.100 Million. Earnings per share (Basic) (in INR) 3.66 1.16 Earnings per Share (Diluted) (in INR) 3.66 1.16
REVIEW OF BUSINESS
OPERATIONS AND FUTURE PROSPECTS
The Directors wish to
present the details of business operations carried out during the year:
Production
During the year, the Company produced 1054MW of nacelles comprising the models of G9X, G5X and G114 with 548 Nacelles, 548 Towers and 544sets of rotors.
The Company developed additional suppliers for Tower steel, Tower internals and Tower manufacturing in line with the increased capacity requirements.
During the year, the Company has increased in-house blade manufacturing capacity by adding 3 additional lines at Halolto meet future business requirements.
The Company has also identified land near Nellore, Andhra Pradesh for the purpose of setting up integrated plant to meet the future capacity requirements. The Company is able to secure concession from Government of Andhra Pradesh for the proposed investment which in the 1st phase involves setting up of 2 lines of G114 blade to help cater to the requirements in the South India.
Company has successfully entered into second year of launching TQM initiative with a target to achieve the first ever TQM certification in the Wind Industry by 2018.
Commissioning
The Company during the year has commissioned 1,064 Mw of wind turbine generators. Further the Company has commissioned 63 Mw relating to Solar Modules. Gamesa retained the number one for the third consecutive year.
Sales
The company for the first time crossed 1GW installations in one year (FY-16), which is a remarkable feat. With a strong market outlook and increased economic activity, the Company is well poised to achieve even greater heights during FY 2016-17. The beginning quarter of FY 2016-17 has been positive with strong order book extending supplies till Dec 2017.
Marketing and Market
environment
The market continues to exhibit strong growth pattern in tune with the last year. Although, demand has been high and a favorable politico-economic environment continues to exist for Renewable Energy, recent downward tariff revision especially in MP proves to be a hindrance. While the Independent Power Producers has been aggressively scaling operations and placing orders, the Industrial Segment has also witnessed a growth due to the reinstatement of Accelerated Depreciation. Also, the fact that the GBI is expiring in FY 2017 has made many IPPs deploy more installation ever than before.
There have been 2 key
market trends:
Policy Impetus: The Central Government has taken significant initiatives to promote Renewable Energy in the country. This is creating a lot of interest among overseas investors who have actively invested in various Indian Independent Power Producers (IPPs) and Government Projects. All this is leading to a greater demand. Further, several states such as Andhra Pradesh, Rajasthan and Tamil Nadu have attractive tariffs which is leading to large scale concentration of investments in projects in these regions.
The recently unveiled wind-hybrid solar policy (10 GW by 2022), repowering (1.2 GW) and wind auction (1 GW) are further expected to boost the demand in the near term, although the real impact of the initiatives is likely to be felt in the next 2-3 years as the entire eco-system especially financial sector is aligned with the growth objectives.
Moreover, Power is predominantly a state subject and not all states have been proactive in resolving issues related to Land Acquisition, Permits, Grid Interconnection and Power Purchase Agreements. Although, the recently introduced UDAY scheme aimed at reviving ailing DISCOMs has received considerable support from the states with about 20 states joining the scheme – the actual success will depend on the utilities’ ability to reduce losses and increase tariffs.
The Central Government has also decided to reduce the Accelerated Depreciation to 40% from the current 80% from FY2017-18 and also withdraw the Tax holiday under the Section 80IA from the same fiscal. The extension of Generation Based Incentive is not yet certain and certain sections of the industry donot expect this to be renewed.
These factors are likely to have some impact on the returns of their customers, it is the uncertainty of the policy in some states like Maharashtra and MP, which is a cause of concern.
Despite these challenges, the sector is poised to grow around 7000 MW/year in 3-4 years’ time.
Investments: The sector has received large scale investments from Global PE and Infrastructure funds besides Indian Corporates in 2015. This has resulted in the rapid growth of IPPs despite the fact the Depreciation Based investment dried up when the benefit was withdrawn in 2012. Now they are witnessing a scenario where some of these IPPs are being acquired by leading Global Utilities. This indicates the maturing of the industry, which will result in long term sustainable growth and not short term growth driven by PE funds.
Further, The Debt market has also evolved to meet the requirements of the sector. Banks, Financial Institutions and even IPPs are exploring the bonds market. Infact there were a couple of Green Bond issues this year. NTPC and along with a few other banks and IPPs will tap the bond market this year to side step the pressure on commercial lending and take advantage of the falling interest rates. Over the industry is expected to raise debt at lower cost and for longer tenors. They are also likely to see Infrastructure Debt Funds taking an active role in refinancing of some of the Debt in the sector which was initially provided by the Commercial Banks.
UNSECURED LOAN
|
UNSECURED LOAN |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Foreign currency term loans from banks |
391.800 |
468.500 |
|
Rupee term loans from others |
1152.900 |
1152.900 |
|
|
|
|
|
Short-term
borrowings |
|
|
|
Other loans and advances, others |
138.800 |
590.700 |
|
|
|
|
|
Total |
1683.500 |
2212.100 |
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 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 65.12 |
|
|
1 |
INR 92.51 |
|
Euro |
1 |
INR 80.58 |
INFORMATION DETAILS
|
Information
Gathered by : |
KMN |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
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 |
NO |
|
--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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.