|
|
|
|
Report No. : |
494104 |
|
Report Date : |
23.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
ESENNAR TRANSFORMERS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Plot D-6, IDA Pashamailaram, Medak - 502307, Telangana |
|
Tel. No.: |
91-8455-224203 to 06 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
06.01.2000 |
|
|
|
|
Com. Reg. No.: |
36-033244 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 1.990 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U40109TG2000PTC033244 |
|
|
|
|
IEC No.: |
0905007590 |
|
|
|
|
GSTIN: |
36AAACE8075C1ZS |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACE8075C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is primarily engaged in the business of manufacturing and sale
of transformers. (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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was established in the year 2000 having fine track record and it is engaged in manufacturing and exporting of electrical transformers, power transformers and distribution transformers. For the financial year 2017, company has achieved decent growth in its revenues compared to previous year along with good profit margin during the year. Rating takes into consideration, the company’s established track record of business operations marked by its above average financial base along with sound net worth position and average debt coverage indicators. Rating continue to derive strength from its strong earnings per share of INR 2194.19 against its face value of INR 100. However, rating strength partially offset by vulnerability of its operating margins to volatility in raw material prices and its working capital intensive operations. Trade relations are fair. Business is active. Payment terms seems to be regular. 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 (30.06.2017) |
Current Rating (30.09.2017) |
|
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
31-03-2016.
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 23.02.2018
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 (Mobile No.:91-8978171717
/91-40-23810926)
Tel No.:91-40-23810812 – (Number does not
exist)
LOCATIONS
|
Registered Office/ Factory 1 : |
Plot D-6, IDA Pashamailaram, Medak - 502307, Telangana, India |
|
Tel. No.: |
91-8455-224203 to 06 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location: |
Owned |
|
Locality: |
Industrial |
|
|
|
|
Corporate Office : |
Plot No: 12, Flat No.4, Aravinda Apartments, Sunder Nagar, Erragadda, Hyderabad - 500038, Telangana, India. |
|
Tel. No.: |
91- 40-65764561/62 / 23810926 |
|
Fax No.: |
91-40-23810926 |
|
E-Mail : |
|
|
|
|
|
Factory 2 : |
Plot No.2, Phase I, IDA,
Pashamailaram, Medak - 502307, Telangana, India |
|
Tel. No.: |
91-8455-224203/04/05/06 |
|
Fax No.: |
91-8455-224173 |
|
|
|
|
Factory 3 : |
Shed No. D-8, IDA, Pashamailaram, Sangareddy (District) – 502307, Telangana India. |
|
|
|
|
|
|
|
Factory 4 : |
Plot No. 210, Phase – III, Industrial Park, Pashamailaram,
Sangareddy (District), – 502307, Telangana, India |
|
|
|
|
Sales office: |
Located At:
|
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Arumalla Sridhar Reddy |
||||||||||||
|
Designation : |
Managing Director |
||||||||||||
|
Address : |
Plot No.12, Flat No.4, Arvinda Apartments, Erragad Sunder Nagar, Near Royal Engield Showroom, Hyderabad – 500018, Telangana, India |
||||||||||||
|
Date of Birth/Age : |
19.08.1965 |
||||||||||||
|
Date of Appointment : |
31.03.2016 |
||||||||||||
|
DIN No.: |
00463580 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mrs. Arumalla Nirmala |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Plot No.12, Flat No.4, Arvinda Apartments, Erragad Sunder Nagar, Near Royal Engield Showroom, Hyderabad – 500018, Telangana, India |
||||||||||||
|
Date of Birth/Age : |
12.07.1971 |
||||||||||||
|
Date of Appointment : |
01.04.2000 |
||||||||||||
|
DIN No.: |
00724428 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mr. Sreenivas Namani |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
H.No.502, Vaishnavi Apartments,Rd No.1, Sbi Colony, Nagole Road, Kothapet, Hyderabad - 500035, Telangana, India |
||||||||||||
|
Date of Birth/Age : |
18.04.1966 |
||||||||||||
|
Date of Appointment : |
06.05.2013 |
||||||||||||
|
DIN No.: |
06573268 |
||||||||||||
|
|
|
||||||||||||
|
Name : |
Harsha Vardhan Reddy Medapati |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
H.No. 8-3-230/B/37, Sravanthi Nagar Venkatagiri, Yousufguda, Hyderabad – 500045, Telangana, India |
||||||||||||
|
Date of Appointment : |
29.05.2017 |
||||||||||||
|
DIN No.: |
03163203 |
||||||||||||
|
Other Directorship:
|
|||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
No. of Shares |
%age |
|
Arumalla Sridhar Reddy |
12000 |
60.30 |
|
Arumalla Nirmala |
7900 |
39.70 |
|
Total |
19900 |
100.00 |

Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is primarily engaged in the business of manufacturing and sale
of transformers. (Registered activity) |
||||
|
|
|
||||
|
Products/Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||
|
Facilities : |
NOTE: Long-term
Borrowings Nature of
security and terms of repayment for secured borrowings:
|
|
Auditors : |
|
|
Name : |
Price Waterhouse LLP Chartered Accountants |
|
Address : |
5th Floor, Tower D, The Millenia, 1 and 2, Murphy Road, Ulsoor,
Bangalore- 560008, Karnataka, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAFFP3698A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiaries : |
CIN No.:U31908TG2016PTC103934 |
CAPITAL STRUCTURE
As on 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity Shares |
INR 100/- each |
INR 20.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
19900 |
Equity Shares |
INR 100/- each |
INR 1.990
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are in
INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES
OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
1.990 |
1.990 |
1.990 |
|
(b) Reserves & Surplus |
157.064 |
113.399 |
105.488 |
|
(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) |
159.054 |
115.389 |
107.478 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
18.639 |
29.926 |
26.277 |
|
(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 |
8.367 |
6.675 |
0.000 |
|
Total
Non-current Liabilities (3) |
27.006 |
36.601 |
26.277 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
1.864 |
11.411 |
23.263 |
|
(b) Trade payables |
82.323 |
37.366 |
39.466 |
|
(c) Other current liabilities |
96.811 |
52.765 |
36.556 |
|
(d) Short-term provisions |
10.816 |
2.416 |
0.000 |
|
Total
Current Liabilities (4) |
191.814 |
103.958 |
99.285 |
|
|
|
|
|
|
TOTAL |
377.874 |
255.948 |
233.040 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
103.448 |
106.339 |
59.890 |
|
(ii) Intangible Assets |
1.517 |
0.313 |
0.276 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
29.545 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.500 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
4.291 |
1.906 |
0.874 |
|
(d) Long-term Loan and Advances |
5.483 |
4.120 |
2.153 |
|
(e) Other Non-current assets |
1.830 |
0.659 |
0.000 |
|
Total
Non-Current Assets |
117.069 |
113.337 |
92.738 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
102.246 |
64.928 |
63.560 |
|
(c) Trade receivables |
34.998 |
41.869 |
53.196 |
|
(d) Cash and cash equivalents |
91.074 |
23.042 |
13.710 |
|
(e) Short-term loans and
advances |
29.738 |
12.705 |
5.876 |
|
(f) Other current assets |
2.749 |
0.067 |
3.960 |
|
Total
Current Assets |
260.805 |
142.611 |
140.302 |
|
|
|
|
|
|
TOTAL |
377.874 |
255.948 |
233.040 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
836.349 |
554.764 |
436.004 |
|
|
Other Income |
8.260 |
0.831 |
13.009 |
|
|
TOTAL
|
844.609 |
555.595 |
449.013 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials Consumed |
611.970 |
385.408 |
308.185 |
|
|
Purchases of Stock-in-Trade |
5.895 |
7.869 |
12.259 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(22.522) |
5.475 |
11.140 |
|
|
Employees benefits expense |
100.889 |
74.037 |
53.567 |
|
|
Other expenses |
56.614 |
47.822 |
31.629 |
|
|
TOTAL |
752.846 |
520.611 |
416.780 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
91.763 |
34.984 |
32.233 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
9.018 |
5.811 |
1.570 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
82.745 |
29.173 |
30.663 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
16.867 |
14.815 |
10.296 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
65.878 |
14.358 |
20.367 |
|
|
|
|
|
|
|
Less |
TAX |
22.213 |
6.446 |
6.162 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
43.665 |
7.912 |
14.205 |
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
112.679 |
104.767 |
90.97 |
|
|
|
|
|
|
|
|
Depreciation Adjustment |
0.000 |
0.000 |
0.408 |
|
|
|
|
|
|
|
|
Balance
Carried to the B/S |
156.344 |
112.679 |
104.767 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
2194.20 |
397.57 |
713.82 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
10.919 |
9.374 |
1.185 |
|
Cash generated from operations |
96.961 |
51.722 |
NA |
|
Net cash flow from operating activity |
80.954 |
46.055 |
NA |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
15.27 |
27.55 |
44.53 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
23.90 |
13.25 |
8.20 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
48.63 |
34.68 |
44.95 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.90 |
0.54 |
0.51 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.87 |
0.33 |
0.36 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.59 |
0.56 |
0.54 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
0.20 |
0.44 |
0.47 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
1.21 |
0.90 |
0.92 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.66 |
0.92 |
0.83 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
10.18 |
6.02 |
20.53 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
5.22 |
1.43 |
3.26 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
11.56 |
3.09 |
6.10 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
27.45 |
6.86 |
13.22 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.36 |
1.37 |
1.41 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.83 |
0.75 |
0.77 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.42 |
0.45 |
0.46 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
15.79 |
25.48 |
25.49 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.36 |
1.37 |
1.41 |
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 |
1.990 |
1.990 |
1.990 |
|
Reserves & Surplus |
105.488 |
113.399 |
157.064 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
107.478 |
115.389 |
159.054 |
|
|
|
|
|
|
long-term borrowings |
26.277 |
29.926 |
18.639 |
|
Short term borrowings |
23.263 |
11.411 |
1.864 |
|
Current maturities of
long-term debts |
1.185 |
9.374 |
10.919 |
|
Total
borrowings |
50.725 |
50.711 |
31.422 |
|
Debt/Equity
ratio |
0.472 |
0.439 |
0.198 |

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 |
436.004 |
554.764 |
836.349 |
|
|
|
27.238 |
50.758 |

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 |
436.004 |
554.764 |
836.349 |
|
Profit |
14.205 |
7.912 |
43.665 |
|
|
3.26% |
1.43% |
5.22% |

ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
|
31.03.2017 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
1.990 |
|
(b) Reserves &
Surplus |
|
|
156.604 |
|
(c) Money received
against share warrants |
|
|
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
|
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
|
158.594 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
|
18.639 |
|
(b) Deferred tax
liabilities (Net) |
|
|
0.000 |
|
(c) Other long term
liabilities |
|
|
0.000 |
|
(d) long-term provisions |
|
|
8.367 |
|
Total Non-current
Liabilities (3) |
|
|
27.006 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
|
1.864 |
|
(b) Trade payables |
|
|
82.348 |
|
(c) Other current
liabilities |
|
|
96.811 |
|
(d) Short-term provisions |
|
|
10.816 |
|
Total Current Liabilities
(4) |
|
|
191.839 |
|
|
|
|
|
|
TOTAL |
|
|
377.439 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
|
103.447 |
|
(ii) Intangible Assets |
|
|
1.517 |
|
(iii) Capital
work-in-progress |
|
|
0.964 |
|
(iv) Intangible assets
under development |
|
|
0.000 |
|
(b) Non-current
Investments |
|
|
0.000 |
|
(c) Deferred tax assets (net) |
|
|
4.291 |
|
(d) Long-term Loan and Advances |
|
|
4.120 |
|
(e) Other Non-current
assets |
|
|
1.831 |
|
Total Non-Current Assets |
|
|
116.170 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
|
0.000 |
|
(b) Inventories |
|
|
102.246 |
|
(c) Trade receivables |
|
|
34.998 |
|
(d) Cash and cash
equivalents |
|
|
91.538 |
|
(e) Short-term loans and
advances |
|
|
29.738 |
|
(f) Other current assets |
|
|
2.749 |
|
Total Current Assets |
|
|
261.269 |
|
|
|
|
|
|
TOTAL |
|
|
377.439 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
|
31.03.2017 |
|
|
SALES |
|
|
|
|
|
Income |
|
|
836.349 |
|
|
Other Income |
|
|
8.260 |
|
|
TOTAL |
|
|
844.609 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
|
611.970 |
|
|
Purchases of
Stock-in-Trade |
|
|
5.895 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
|
-22.521 |
|
|
Employees benefits expense |
|
|
100.889 |
|
|
Other expenses |
|
|
57.074 |
|
|
TOTAL |
|
|
753.307 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
|
91.302 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
|
9.017 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
|
82.285 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
|
16.867 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
|
65.418 |
|
|
|
|
|
|
|
Less |
TAX |
|
|
22.214 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
|
43.204 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
2171.07 |
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 |
No |
|
18 |
Major suppliers |
Yes |
|
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 |
GENERAL
INFORMATION:
Subject is a private limited company incorporated under the provisions
of the companies Act, 1956 and is primarily engaged in the business of
manufacturing and sale of transformers.
BUSINESS OPERATIONS
During the year the company has made a turnover of INR 844.609 million compared to previous year turnover of INR 555.595 million and registered a net profit of INR 43.665 compared to previous year profit of INR 7.912 million
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Date of
Satisfaction |
Amount |
Address |
|
1 |
G38322681 |
100072174 |
ICICI BANK LIMITED |
23/08/2016 |
06/03/2017 |
- |
150200000.0 |
ICICI Bank Tower, Near Chakli Circle, Old Padra Road, Vadodara – 390007, Gujarat, India |
|
2 |
C77042166 |
10075359 |
HDFC BANK LIMITED |
25/10/2007 |
18/12/2015 |
- |
105000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI – 400013, MAHARASHTRA, INDIA |
|
3 |
A31253321 |
90129795 |
STATE BANK OF INDIA |
14/03/2000 |
17/11/2006 |
29/10/2007 |
6000000.0 |
SECUNDERABAD BRANCH, PATNY CIRCLE, SECUNDERABAD – 500003, TELANGANA, INDIA |
|
4 |
A34901660 |
90128177 |
STATE BANK OF INDIA |
02/03/2002 |
- |
29/10/2007 |
938000.0 |
D.B. DIVISION, SECUNDRABAD BRANCH, SECUNDRABAD, TELANGANA, INDIA |
FIXED ASSETS
Tangible Assets
Intangible 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 64.82 |
|
|
1 |
INR 79.94 |
|
Euro |
1 |
INR 90.66 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
RKI |
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.