MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493242

Report Date :

20.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DBXENTO SYSTEMS PRIVATE LIMITED (w.e.f. 02.05.2008)

 

 

Formerly Known As :

WESTERN MANAGEMENT CONSULTANTS PRIVATE LIMITED

 

 

Registered Office :

Wing A, Tower VIII, Upper Ground Level, Magarpatta City, SEZ, Hadapsar, Pune – 411013, Maharashtra

Tel. No.:

91-20-30481988 / 30481990

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

24.05.2007

 

 

Com. Reg. No.:

11-130204

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U74140PN2007PTC130204

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

AAACW7089A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into providing software development services. [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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2007. It is engaged into providing software development services.

 

As per the financial records of 2017, the company has achieved a fair growth of 13.44% in its revenue as compared to the previous year’s revenue and has reported a favourable profitability margin of 15.75%.

 

The company possesses healthy financial position marked by above average networth base along with debt free balance sheet profile and comfortable liquidity parameters.

 

Rating takes into consideration the company’s strong Earnings Per Share (EPS) of INR 9289.29 as against its Face Value (FV) of INR 10.

 

Business is active. Payment seems to be regular.

 

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

 

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

 

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 20.02.2018

 

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

 

Management Non-Cooperative (91-20-30481988 / 30481990)

 

LOCATIONS

 

Registered / Corporate Office :

Wing A, Tower VIII, Upper Ground Level, Magarpatta City, SEZ, Hadapsar, Pune – 411013, Maharashtra, India

Tel. No.:

91-20-30481988 / 30481990

Fax No.:

91-20-30481992

E-Mail :

accounts@xento.com

careers@xento.com

Website :

http://www.xento.com

 

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Preetam Bapurao Yadav

Designation :

Managing Director

Address :

Manjri Greens, Phase V, Flat B1-606, Village Manjri Budruk, Tal Haveli, Pune – 412307, Maharashtra, India

Date of Birth/Age :

05.01.1983

Date of Appointment :

07.02.2008

DIN No.:

02043089

 

 

Name :

Mr. Sandeep Dnyaneshwar Garud

Designation :

Director

Address :

Flat No. - 201, Building C, Sr. No. - 134, Magarpatta City, Pune – 411013, Maharashtra, India

Date of Appointment :

21.08.2007

DIN No.:

01794585

 

 

Name :

Mr. David Jonathan Bateman

Designation :

Director

Address :

335 W 200 S Provo UT 84601, United States of America

Date of Birth/Age :

18.05.1978

Date of Appointment :

24.05.2007

DIN No.:

02671587

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

No. of Shares

David Jonathan Bateman

 

9990

Amanda David Bateman

 

9

Preetam Bapurao Yadav

 

1

 

 

 

Total

 

10000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 17.08.2017

 

Category

Percentage

Promoters [Individual/Hindu Undivided Family (Foreign national {other than NRI})]

99.9

Public/Other than promoters [Individual/Hindu Undivided Family (Indian)]

0.01

Public/Other than promoters [Individual/Hindu Undivided Family (Foreign national {other than NRI})]

0.09

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into providing software development services. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

ITC Code

Software development services

99831326

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 denied by the management

 

 

Bankers :

Banker Name :

Not Divulged 

Branch :

Not Divulged 

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

 

Auditors :

 

Name :

Kirtane and Pandit LLP

Chartered Accountants

Address :

5th Floor, Gopal House, S. No. 127/1B/1, Plot A1, Opp. Harshal House, Kothrud, Pune – 411029, Maharashtra, India

Tel. No.:

91-20-67295100 / 25433104

E-Mail :

kpca@kirtanepandit.com

Website :

www.kirtanepandit.com

PAN No.:

AACFK3469M

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

·         Entrata Inc., USA (Previously known as Property Solutions International Inc., USA)

 

 

Other related party :

·         Xento Foundation

 

 

CAPITAL STRUCTURE

 

AS ON 17.08.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

332.147

239.255

159.180

(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)

332.247

239.355

159.280

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

3.176

3.832

2.974

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

5.954

4.651

3.019

Total Non-current Liabilities (3)

9.130

8.483

5.993

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.312

(c) Other current liabilities

22.814

17.793

19.078

(d) Short-term provisions

82.036

58.512

38.273

Total Current Liabilities (4)

104.850

76.305

57.663

 

 

 

 

TOTAL

446.227

324.143

222.936

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

37.563

49.392

61.901

(ii) Intangible Assets

3.179

3.515

4.506

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

143.133

106.037

73.844

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

183.875

158.944

140.251

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

87.295

84.468

32.348

(d) Cash and cash equivalents

168.026

75.961

45.596

(e) Short-term loans and advances

4.181

2.262

3.036

(f) Other current assets

2.850

2.508

1.705

Total Current Assets

262.352

165.199

82.685

 

 

 

 

TOTAL

446.227

324.143

222.936

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Income

589.702

519.840

430.196

 

 

Other Income

9.070

5.765

3.881

 

 

TOTAL                                               

598.772

525.605

434.077

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employee Benefits Expenses

405.632

348.580

278.622

 

 

Other Expenses

74.001

61.674

53.321

 

 

TOTAL                                    

479.633

410.254

331.943

 

 

 

 

 

 

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

119.139

115.351

102.134

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

119.139

115.351

102.134

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

25.508

30.833

32.256

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

93.631

84.518

69.878

 

 

 

 

 

Less

TAX                                                                 

0.738

4.443

6.741

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

92.893

80.075

63.137

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

9289.29

8007.47

6313.73

 

 

 

 

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

NA

NA

NA

Net cash from operating activities

127.503

84.427

23.806

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

54.03

59.31

27.45

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

6.76

6.15

13.30

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

0.00

0.00

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.92

2.18

1.54

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.23

0.24

0.26

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.32

0.32

0.36

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.12

0.22

0.42

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.00

0.00

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales

((PAT / Sales) * 100)

%

15.75

15.40

14.68

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

20.82

24.70

28.32

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

27.96

33.45

39.64

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.50

2.16

1.43

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.50

2.16

1.43

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.74

0.74

0.71

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.50

2.16

1.43

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

0.100

0.100

0.100

Reserves & Surplus

159.180

239.255

332.147

Net worth

159.280

239.355

332.247

 

 

 

 

Long Term borrowings

0.000

0.000

0.000

Short Term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

430.196

519.840

589.702

 

 

20.838

13.439

 

 

 

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

430.196

519.840

589.702

Profit/(Loss)

63.137

80.075

92.893

 

14.68%

15.40%

15.75%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

FINANCIAL RESULTS:

 

During the year, the company earned a total income of INR 598.772 million as compared to the total income of INR 525.605 million earned during the previous year.

 

After charging all expenses and taxes, the company earned a profit of INR 92.893 million during the year as compared to the profit of INR 80.075 million earned during the previous year.

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS:

 

·         Furniture and Fixtures

·         Vehicles

·         Land

·         Office Equipment

·         Computers

·         Leasehold Improvements

·         Computer Software

 

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 63.91

UK Pound

1

INR 90.31

Euro

1

INR 80.17

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKY

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

NKT

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

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

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

 

 

 

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

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