MIRA INFORM REPORT

 

 

Report No. :

492241

Report Date :

15.02.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

OTTER CONTROLS INDIA PRIVATE LIMITED

 

 

Registered Office :

S.No. 2/1/7, Florina Apartment, 6th Floor, Palande Courier Lane, Erandwana, Pune – 411004, Maharashtra

Mob. No.:

91-8071867231 [Mr. Pravin Wake]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

27.02.2012

 

 

Com. Reg. No.:

11-142373

 

 

Capital Investment / Paid-up Capital :

INR 25.533 Million

 

 

CIN No.:

[Company Identification No.]

U74999PN2012PTC142373

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEO02603G

 

 

GSTIN :

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AABCO6091M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is mainly in the business of manufacturing and assembling of brush cards and brush plates for AC and DC Motors used in automotive vehicle, motors, control switches, etc. (Registered activity)

 

 

No. of Employees :

Information declined by the management  

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Otter Controls (Asia) Limited”, Hong Kong. It is an established company incorporated in the year 2012 having satisfactory track record.

 

For the financial year ended 2017, the company has witnessed a growth in its revenue and has achieved decent profit margin at 13.65% (approx.) which has further wiped off accumulated losses of the previous years.

 

The company also derives strength from its holding entity along with healthy improvement in company’s operational performance.

 

However, the rating strength is partially offset by excess of borrowings recorded by the company.

 

Trade relations are reported as fair. Business is active. Payment terms are seems to be slow but correct.

 

In view of aforesaid, the company can be considered normal 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.

 

 

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 31-03-2016.

 

 

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 15.02.2018.

 

 

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. Pravin Wake

Designation :

Logistic and Procrument

Contact No.:

91-8071867231

Date :

14.02.2018

 


 

LOCATIONS

 

Registered Office :

S. No. 2/1/7, Florina Apartment, 6th Floor, Palande Courier Lane, Erandwana, Pune – 411004, Maharashtra, India

Tel. No.:

91-20-25465915

Mobile No.:

91-8071867231 [Mr. Pravin Wake]

Fax No.:

Not Available

E-Mail :

ulhas.joshi@otterindia.com

Website :

http://www.otterindia.com

 

 

Works :

Shed No.6, U-Turn Industrial Hub, Gat No.301, Kharabwadi, Chakan, Pune – 410501, Maharashtra, India

Tel. No.:

91-2135-613200

E-Mail :

npi@otterindia.com

ulhas.joshi@otterindia.com

milind.badve@otterindia.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Ulhas Krishna Joshi

Designation :

Director

Address :

15, Samarpan Anandbaug Society, Navi Peth, Pune – 411030, Maharashtra, India

Date of Birth/Age :

18.05.1961

Date of Appointment :

27.02.2012

DIN No.:

00450379

 

 

Name :

Mr. David Andrew Stanley Smith

Designation :

Director

Address :

32, Ploughmans Way Tytherington Macclesfield Cheshire SK102UN GB

Date of Birth/Age :

19.09.1964

Date of Appointment :

27.02.2012

DIN No.:

05167041

 

 

Name :

Mr. William Ross George William Jolliffe

Designation :

Director

Address :

4/F Wen PO Mansion 60 Homantin Street, Homantin Kowloon NA HK

Date of Birth/Age :

27.06.1965

Date of Appointment :

27.02.2012

DIN No.:

05167043

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Pravin Wake

Designation :

Logistic and Procurment

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Otter Controls (Asia) Limited

 

2528296

Ulhas Joshi

 

25000

 

 

 

Total

 

2553296

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

0.98

Promoter - Bodies corporate

99.02

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is mainly in the business of manufacturing and assembling of brush cards and brush plates for AC and DC Motors used in automotive vehicle, motors, control switches, etc. (Registered activity)

 

 

Products :

Item Code No.

Product Description

85030030

Local Brush Card & Pigtail Assembly

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Not Divulged

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

706, B Wing, 7th Floor, ICC Trade Tower, International Convention Centre, Pune – 411016, Maharashtra, India

Tel. No.:

91-20-66264600

Fax  No.:

91-20-66264605

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

AABFD7919A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Fellow Subsidiaries :

Otter Controls (Asia) Limited, Hong Kong

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3500000

Equity Shares

INR 10/- each

INR 35.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2553296

Equity Shares

INR 10/- each

INR 25.533 Million

 

 

 

 

 

 

 

                                                                   

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

25.533

25.533

1.000

(b) Reserves & Surplus

3.660

(42.251)

(65.338)

(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)

29.193

(16.718)

(64.338)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

137.019

132.317

147.593

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.827

0.373

0.308

Total Non-current Liabilities (3)

138.846

132.690

147.901

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

17.607

29.651

71.426

(c) Other current liabilities

22.530

18.063

21.701

(d) Short-term provisions

1.025

2.312

0.052

Total Current Liabilities (4)

41.162

50.026

93.179

 

 

 

 

TOTAL

209.201

165.998

176.742

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

55.227

39.482

47.189

(ii) Intangible Assets

0.154

0.217

0.342

(iii) Capital work-in-progress

0.994

1.788

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

3.310

0.000

0.000

(d)  Long-term Loan and Advances

17.278

7.243

5.490

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

76.963

48.730

53.021

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

62.313

45.580

35.940

(c) Trade receivables

31.734

32.880

38.955

(d) Cash and cash equivalents

7.778

11.227

17.647

(e) Short-term loans and advances

30.413

27.581

31.179

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

132.238

117.268

123.721

 

 

 

 

TOTAL

209.201

165.998

176.742

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

299.882

266.434

165.218

 

Other Income

4.775

0.001

0.365

 

TOTAL

304.657

266.435

165.583

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

160.426

170.252

124.598

 

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

1.270

(9.594)

(4.800)

 

Employees benefits expense

28.598

24.799

20.049

 

Other expenses

48.163

36.489

28.062

 

TOTAL

238.457

221.946

167.909

 

 

 

 

 

 

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

66.200

44.489

(2.326)

 

 

 

 

 

Less

FINANCIAL EXPENSES

6.091

5.781

4.676

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

60.109

38.708

(7.002)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

13.316

14.046

10.014

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

46.793

24.662

(17.016)

 

 

 

 

 

Less

TAX

0.882

1.575

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

45.911

23.087

(17.016)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

269.196

241.616

140.216

 

TOTAL EARNINGS

269.196

241.616

140.216

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

17.98

20.82

(170.16)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

(34.736)

(41.180)

(29.432)

Net cash flow from operating activity

20.967

6.108

(31.826)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

38.62

45.04

86.06

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

9.45

8.10

4.24

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

40.06

63.57

209.24

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.06

0.98

-0.06

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.17

1.07

-0.05

 

 

 

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.85

1.10

1.36

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

4.69

(7.91)

(2.29)

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.41

(2.99)

(1.45)

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.93

(2.48)

(0.74)

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

10.87

7.70

(0.50)

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

15.31

8.67

(10.30)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

21.95

13.91

(9.63)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

157.27

(138.10)

26.45

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.21

2.34

1.33

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.70

1.43

0.94

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.14

-0.10

-0.36

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

5.37

5.18

147.59

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.21

2.34

1.33

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

1.000

25.533

25.533

Reserves & Surplus

(65.338)

(42.251)

3.660

Net worth

(64.338)

(16.718)

29.193

 

 

 

 

long-term borrowings

147.593

132.317

137.019

Short term borrowings

0.000

0.000

0.000

Total borrowings

147.593

132.317

137.019

Debt/Equity ratio

(2.294)

(7.915)

4.694

 

 

 

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

165.218

266.434

299.882

 

 

61.262

12.554

 

 

 

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

165.218

266.434

299.882

Profit/(Loss)

(17.016)

23.087

45.911

 

(10.30%)

8.67%

15.31%

 

 

 

 

 

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

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Fully and Compulsorily Convertible Debentures

102.216

102.136

Term loan

34.803

30.181

 

 

 

Total

137.019

132.317

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

Charges Registered

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G76093525

100152554

The Hongkong and Shanghai Banking Corporation Limited

06/01/2018

-

-

500000.0

5TH FLOOR, AMAR AVINASH CORPORATE PLAZA,BUND GARDEN ROAD,PUNEMH411001IN

 

 

FIXED ASSETS

 

  • Leasehold improvement
  • Plant and Equipment
  • Furniture and Fixture
  • Office Equipment
  • Computers

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No 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 64.13

UK Pound

1

INR 89.17

Euro

1

INR 79.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUV

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO


 

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)

 

 

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.