|
|
|
MIRA INFORM REPORT
|
Report No. : |
503356 |
|
Report Date : |
18.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
VESTAS WIND TECHNOLOGY INDIA PRIVATE LIMITED (w.e.f. 09.11.2006) |
|
|
|
|
Formerly Known
As : |
ASIAN
WIND TURBINES PRIVATE LIMITED NEG
MICON INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
298, Old Mahabalipuram Road, Sholinganallur,
Chennai-600119, Tamilnadu |
|
Tel. No.: |
91-44-24505100/ 66889000 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
07.11.1996 |
|
|
|
|
Com. Reg. No.: |
18-036871 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 1936.150 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U40101TN1996PTC036871 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
GSTIN : [Goods & Service Tax Registration No.] |
33810921728 |
|
|
|
|
TIN No : |
33AAACA9274F1ZT |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACA9274F |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Components of Wind Turbine Generators. (Registered Activity) |
|
|
|
|
No. of Employees
: |
Information denied 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 129000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Vestas Wind Technology India Private Limited is a subsidiary of
“Vestas India Holding A/S, Denmark”. The company was incorporated in the year
1996 and is based in Chennai, Tamilnadu. It is an established company having
good track. For the financial year ended 2017, the company has witnessed a healthy
growth in its revenue but reported loss from its operational activities. However, the company possesses sound financial profile marked by
strong net worth base along with low debt level of the company. The company also derives strength from its holding entity and its
experienced management team. Trade relations are reported as fair. Business is active. Payment
terms are seems to be usually correct and as per commitments. In view of the 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 18.04.2018
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 BY
|
Name : |
Mr. Rahul |
|
Designation : |
Finance Department |
|
Contact No.: |
91-44-24505100 |
|
Date : |
13.04.2018 |
|
Name : |
Mr. Manish |
|
Designation : |
Not Divulged |
|
Contact No.: |
91-44-66889000 |
LOCATIONS
|
Registered Office/ Factory: |
298, Old Mahabalipuram Road, Sholinganallur,
Chennai-600119, Tamilnadu, India |
|
Tel. No.: |
91-44-24505100/ 66889000 |
|
Fax No.: |
91-44-24505101 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
|
Block - A, 8th Floor, TECCI Park, No. 285, Rajiv Gandhi Salai (OMR),
Sholinganallur, Chennai – 600119, Tamilnadu, India |
|
Tel. No.: |
91-44-66889000 |
|
Fax No.: |
91-44-66889001 |
|
|
|
|
Sales Offices : |
Located at :
|
DIRECTORS
As on 31.03.2018
|
Name : |
Mr. Rajendran Veerasamy |
||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||
|
Address : |
Flat No.4/D, Block-A, Phase-2, Plaza Tranquil Acres, 200, Feet Radial Road, Kovilambakkam, Chennai- 600117, Tamilnadu, India |
||||||||||||||||||||||||||||
|
Date of Birth/Age : |
21.05.1965 |
||||||||||||||||||||||||||||
|
Qualification : |
BE Mech. |
||||||||||||||||||||||||||||
|
Date of Appointment : |
21.10.2013 |
||||||||||||||||||||||||||||
|
DIN No : |
06717844 |
||||||||||||||||||||||||||||
|
Other
Directorship :
|
|||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Name : |
Mr. Pokala Madhava Krishna |
||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||
|
Address : |
14/45, UR Nagar Park Road, Chennai-600050, Tamilnadu,
India |
||||||||||||||||||||||||||||
|
Date of Birth/Age : |
25.06.1965 |
||||||||||||||||||||||||||||
|
Qualification : |
Bechelor's Degree |
||||||||||||||||||||||||||||
|
PAN No : |
AFTPM6377G |
||||||||||||||||||||||||||||
|
Date of Appointment : |
28.12.2016 |
||||||||||||||||||||||||||||
|
DIN No : |
07684615 |
||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Subramanyam Palla |
|
Designation : |
Company Secretary |
|
Address : |
298, Vestas Wind Technology India Private Limited, Old Mahabalipuram
Road, Sholinganallur, Chennai-600119, Tamilnadu, India |
|
Date of Birth/Age : |
06.12.1974 |
|
Date of Appointment : |
21.07.2008 |
|
PAN No.: |
ALZPP6952A |
|
|
|
|
Name : |
S. Dhanapal and Associates |
|
Designation : |
Practicing Company Secretary |
|
Address : |
Suite No.103, 1st Floor, Kaveri Complex, No.96/104, Nungambakkam High Road, Next to NABARD and ICICI Bank), Nungambakkam, Chennai – 600034, Tamilnadu, India |
|
Tel. No: |
91-44-45530256 / 45530257 / 42652127 |
|
Email: |
|
|
Website: |
MAJOR SHAREHOLDERS
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Vestas India Holdings A/S, Denmark |
|
193614999 |
|
Windpower Invest A/S, Denmark |
|
1 |
|
Total |
|
193615000 |
Equity Share Break up (Percentage of Total Equity)
As on 28.12.2017
|
Category |
Percentage |
|
Promoters (Others - Foreign Body Corporate) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Components of Wind Turbine Generators. (Registered Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
Bhaskaran and Ramesh Chartered Accountants |
|
Address : |
48, (Old No 150), Eldams Road, Chennai-600018, Tamilnadu, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AAAFB6387K |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding : |
|
|
|
|
|
Subsidiaries : |
|
|
|
|
|
Fellow Subsidiary Company : |
|
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000000 |
Equity Shares |
INR 10/- each |
INR 2000.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
193615000 |
Equity Shares |
INR 10/- each |
INR 1936.150 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
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 |
1936.150 |
1936.150 |
1490.150 |
|
(b) Reserves and Surplus |
2582.180 |
2623.590 |
2143.330 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
(d) Minority interest |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
4518.330 |
4559.740 |
3633.480 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
3731.600 |
450.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
3.720 |
9.960 |
0.000 |
|
(d) long-term
provisions |
808.040 |
292.650 |
133.550 |
|
Total Non-current
Liabilities (3) |
4543.360 |
752.610 |
133.550 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
3808.710 |
2170.030 |
1207.480 |
|
(c) Other
current liabilities |
2685.470 |
2507.600 |
769.900 |
|
(d) Short-term
provisions |
162.360 |
83.350 |
218.630 |
|
Total Current
Liabilities (4) |
6656.540 |
4760.980 |
2196.010 |
|
|
|
|
|
|
TOTAL |
15718.230 |
10073.330 |
5963.040 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
4489.150 |
1583.170 |
357.790 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.050 |
|
(iii) Tangible assets
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 |
0.860 |
0.860 |
0.860 |
|
(c) Deferred tax assets (net) |
260.590 |
133.080 |
168.440 |
|
(d)
Long-term loans and advances |
553.690 |
1120.170 |
593.250 |
|
(e) Other
Non-current assets |
46.040 |
37.130 |
0.580 |
|
Total Non-Current
Assets |
5350.330 |
2874.410 |
1120.970 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
5131.850 |
5084.780 |
2185.000 |
|
(c) Trade
receivables |
1488.870 |
932.120 |
1430.740 |
|
(d) Cash and
bank balances |
2338.110 |
197.580 |
1103.990 |
|
(e)
Short-term loans and advances |
441.530 |
260.410 |
92.700 |
|
(f) Other
current assets |
967.540 |
724.030 |
29.640 |
|
Total
Current Assets |
10367.900 |
7198.920 |
4842.070 |
|
|
|
|
|
|
TOTAL |
15718.230 |
10073.330 |
5963.040 |
PROFIT
& LOSS ACCOUNT [STANDALONE]
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
11188.620 |
4703.010 |
6216.840 |
|
|
Other Income |
56.810 |
151.710 |
341.900 |
|
|
TOTAL |
11245.430 |
4854.720 |
6558.740 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
4836.230 |
4145.200 |
3157.800 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
1835.030 |
(2358.110) |
221.550 |
|
|
Employee benefit expense |
1211.900 |
953.590 |
690.370 |
|
|
CSR expenditure |
0.000 |
0.000 |
5.640 |
|
|
Other expenses |
3297.960 |
1397.520 |
1375.230 |
|
|
TOTAL |
11181.120 |
4138.200 |
5450.590 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
64.310 |
716.520 |
1108.150 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
78.280 |
15.760 |
5.380 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
(13.970) |
700.760 |
1102.770 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
154.940 |
27.450 |
24.100 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(168.910) |
673.310 |
1078.670 |
|
|
|
|
|
|
|
Less |
TAX |
(127.500) |
193.040 |
346.550 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(41.410) |
480.270 |
732.120 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
2729.170 |
1656.410 |
0.000 |
|
|
TOTAL EARNINGS |
2729.170 |
1656.410 |
0.000 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
4333.720 |
2787.790 |
0.000 |
|
|
Capital Goods |
1330.700 |
0.000 |
0.000 |
|
|
TOTAL IMPORTS |
5664.420 |
2787.790 |
0.000 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(0.214) |
2.481 |
732 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
196.400 |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
918.320 |
49.460 |
(120.220) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
696.710 |
(121.160) |
(450.130) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
48.57 |
72.34 |
84.00 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
7.51 |
5.05 |
4.35 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
287.45 |
191.08 |
139.57 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.01 |
0.14 |
0.51 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.01 |
0.45 |
3.10 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.67 |
0.52 |
0.37 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.87 |
0.10 |
0.00 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.47 |
1.04 |
0.60 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.99 |
0.35 |
0.10 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
0.82 |
45.46 |
205.98 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
(0.37) |
10.21 |
11.78 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
(0.26) |
4.77 |
12.28 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
(0.92) |
10.53 |
20.15 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.56 |
1.51 |
2.20 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.79 |
0.44 |
1.21 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.29 |
0.45 |
0.61 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
2.03 |
0.23 |
0.00 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.56 |
1.51 |
2.20 |
Total Liability = Short-term Debt + Long-term
Debt + Current Maturities of Long-term debts
FINANCIAL ANALYSIS
[all figures are
in 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 |
1490.150 |
1936.150 |
1936.150 |
|
Reserves & Surplus |
2143.330 |
2623.590 |
2582.180 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
3633.480 |
4559.740 |
4518.330 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
450.000 |
3731.600 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
450.000 |
3928.000 |
|
Debt/Equity
ratio |
0.000 |
0.099 |
0.869 |
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 |
6216.840 |
4703.010 |
11188.620 |
|
|
|
(24.350) |
137.903 |
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 |
6216.840 |
4703.010 |
11188.620 |
|
Profit/ (Loss) |
732.120 |
480.270 |
(41.410) |
|
|
11.78
% |
10.21
% |
(0.37
%) |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
(1)Shareholders' Funds |
|
|
|
(a) Share Capital |
1936.150 |
1936.150 |
|
(b) Reserves and Surplus |
2579.390 |
2545.970 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
|
(d) Minority interest |
0.000 |
0.000 |
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
|
Total Shareholders’
Funds (1) + (2) |
4515.540 |
4482.120 |
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
(a) long-term borrowings |
3731.600 |
450.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
3.720 |
9.960 |
|
(d) long-term
provisions |
808.040 |
292.650 |
|
Total Non-current
Liabilities (3) |
4543.360 |
752.610 |
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
(a) Short-term
borrowings |
0.000 |
0.000 |
|
(b) Trade
payables |
3828.010 |
2192.950 |
|
(c) Other
current liabilities |
2688.310 |
2521.650 |
|
(d) Short-term
provisions |
162.360 |
83.490 |
|
Total Current
Liabilities (4) |
6678.680 |
4798.090 |
|
|
|
|
|
TOTAL |
15737.580 |
10032.820 |
|
|
|
|
|
II.
ASSETS |
|
|
|
(1)
Non-current assets |
|
|
|
(a) Fixed
Assets |
|
|
|
(i)
Tangible assets |
4489.150 |
1583.170 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
0.140 |
0.140 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
260.590 |
133.080 |
|
(d)
Long-term loans and advances |
336.690 |
816.460 |
|
(e) Other
Non-current assets |
46.040 |
37.130 |
|
Total Non-Current
Assets |
5132.610 |
2569.980 |
|
|
|
|
|
(2)
Current assets |
|
|
|
(a)
Current investments |
0.000 |
0.000 |
|
(b)
Inventories |
5175.710 |
5153.650 |
|
(c) Trade
receivables |
1680.040 |
1123.140 |
|
(d) Cash and
bank balances |
2338.450 |
197.920 |
|
(e)
Short-term loans and advances |
443.230 |
264.100 |
|
(f) Other
current assets |
967.540 |
724.030 |
|
Total
Current Assets |
10604.970 |
7462.840 |
|
|
|
|
|
TOTAL |
15737.580 |
10032.820 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
Total
Revenue from operations |
11230.360 |
4863.680 |
|
|
Other Income |
56.810 |
151.710 |
|
|
TOTAL |
11287.170 |
5015.390 |
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
Cost of Materials
Consumed |
4851.290 |
4151.700 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
1860.040 |
(2204.370) |
|
|
Employee benefit expense |
1211.900 |
953.590 |
|
|
Other expenses |
3222.490 |
1397.710 |
|
|
TOTAL |
11145.720 |
4298.630 |
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
141.450 |
716.760 |
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
78.280 |
15.760 |
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
63.170 |
701.000 |
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
154.940 |
27.450 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
(91.770) |
673.550 |
|
|
|
|
|
|
Less |
TAX |
125.190 |
193.540 |
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
33.420 |
480.010 |
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
0.17 |
3.18 |
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 |
No |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
Yes |
|
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 |
BUSINESS PERFORMANCE:
The company generated total revenue of INR 11245.430 million when compared to previous year of INR 4854.720 million. There is loss of INR 168.910 million when compared to previous year profit before tax of INR 673.310 million. Accordingly profit after tax and Earning per share has dropped and stand in negative at the end of financial year.
The decrease of profit before tax is mainly due to low contribution from Wind Turbines Sales segment side during the year, Extraordinary Provisions relating to legal cases, receivables and service maintenance.
In terms of liquidity, the company continues to generate cash from operations and has been able to manage working capital requirements and had cash equivalents of INR 2338.110 million as on 31st March, 2017.
FUTURE OUTLOOK:
Vestas Group considers India one of the significant markets within the wind-industry. Vestas is as part of the global strategy “Profitable Growth’ implementing its business plan for activities in India and will continue to build a profitable and sustainable business in India. Meanwhile Vestas has an installed base of over 2000MW in India out of which approximately 1810MW is under service contracts. Vestas will continue to service its clients and will honour all existing contracts.”
The Company also considering evaluation of SPV / Joint Venture business model in order to capture traditional segment.
UNSECURED LOAN
|
PARTICULARS |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Term loans from others |
3731.600 |
450.000 |
|
Total |
3731.600 |
450.000 |
INDEX
OF CHARGES
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G52009982 |
10617415 |
THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED |
18/12/2015 |
09/08/2017 |
- |
100000000.0 |
NO 5 & 7 CATHEDRAL ROAD,CHENNAITN600086IN |
|
2 |
A93901262 |
80060769 |
ICICI BANK LTD |
17/07/2003 |
- |
27/08/2010 |
150000000.0 |
LANDMARKRACE COURSE CIRCLEVADODARAGJ390007IN |
|
3 |
A94094901 |
80060809 |
IDBI BANK LTD |
14/12/2002 |
- |
27/08/2010 |
75000000.0 |
P.M.TOWES,37, GREAMS ROADCHENNAITN600006IN |
|
4 |
A93901452 |
80060767 |
ICICI BANK LTD |
03/02/2004 |
- |
27/08/2010 |
300000000.0 |
LANDMARKRACE COUSE CIRCLEVADODARAGJ390007IN |
|
5 |
A93901023 |
80060768 |
ICICI BANK LTD |
23/04/2003 |
- |
27/08/2010 |
150000000.0 |
LANDMARKRACE COURSE CIRCLEVADODARAGJ390007IN |
|
6 |
A94094661 |
80060808 |
IDBI BANK LIMITED |
14/05/2002 |
- |
27/08/2010 |
54000000.0 |
P.M. TOWERS,37, GREAMS ROADCHENNAITN600006IN |
|
7 |
A94094455 |
80060810 |
IDBI BANK LTD |
14/06/2000 |
- |
27/08/2010 |
292000000.0 |
P,M.TOWES37, GREAMS ROADCHENNAITN600006IN |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Computer
- Plant and
Machinery
- Vehicle
- Office equipment
- Computer
Accessories
- Computer
Software
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 records 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 65.45 |
|
|
1 |
INR 93.28 |
|
Euro |
1 |
INR 80.74 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHL |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
TRUP |
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 |
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.