MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

484526

Report Date :

06.01.2018

 

IDENTIFICATION DETAILS

 

Name :

INSITUFORM PIPELINE REHABILITATION PRIVATE LIMITED

 

 

Registered Office :

Suite No. 4, 1st Floor, Yashwant Place, Chanakyapuri, New Delhi-110021

Tel. No.:

91-11-26871177

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

29.02.2008

 

 

Com. Reg. No.:

55-174724

 

 

Capital Investment / Paid-up Capital :

INR 267.527 Million

 

 

CIN No.:

[Company Identification No.]

U74140DL2008FTC174724

 

 

IEC No.:

Not Available

 

 

GSTIN:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCI8790B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is principally engaged in work relating to installation, rehabilitation, repair, maintenance or work relating to sewer pipelines, water pipelines and other pipelines (Registered Activity)

 

 

No. of Employees :

Not Available

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 310000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “Insituform Technologies LLC”, United States. The company was incorporated in the year 2008.

 

For the financial year 2017, the revenue of the company has decreased by 77.22% but has managed to maintain average profit margin of 1.67%.

 

The moderate financial profile of the company is marked by negative reserve base.

 

However, rating weakness is partially offset by strong debt coverage indicators due to debt free balance sheet profile.

 

Rating also takes into account the strong financial and managerial support that the company receives from its holding entity backed by its well experienced management team.

 

Payments are reported to be slow.

 

In view of aforesaid, the company can be considered for business dealings with some caution.

 

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 06.01.2017

 

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.

 

LOCATIONS

 

Registered Office :

Suite No. 4, 1st Floor, Yashwant Place, Chanakyapuri, New Delhi-110021, India

Tel. No.:

91-11-26871177

Fax No.:

Not Available

E-Mail :

atiwary@aegion.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. David Francis Morris

Designation :

Director

Address :

1843 Kennett Place St. Louis Missouri 63104 US

Date of Appointment :

16.06.2008

DIN No.:

02184781

 

 

Name :

Mr. Thomas Edward Vossman

Designation :

Director

Address :

811, Town And Country, 419, Houston, Texas 770240000 US

Date of Appointment :

23.11.2012

DIN No.:

05283654

 

 

Name :

Mr. Deepak Diwan

Designation :

Director

Address :

132, South Park Appartment Kalka Ji New Delhi -110019, India

Date of Appointment :

12.03.2015

PAN No.:

ADZPD7055N

DIN No.:

07120713

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

Insituform Technologies LLC

26752672

INA Acquisition Corp.

1

Total

26752673

 


 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Body corporate)

100.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is principally engaged in work relating to installation, rehabilitation, repair, maintenance or work relating to sewer pipelines, water pipelines and other pipelines (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99941100

Sewerage and Sewage treatment services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS – (NOT AVAILABLE)


 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name :

Not Available

Branch :

--

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 :

MNV and Company

Chartered Accountants

Address :

A-22, Green Park Main, Aurobindo Marg, New Delhi-110016, India

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

AATFM1994L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Insituform Technologies, LLC

 

 

Ultimate Holding company:

  • Aegion Corporation

 

 

Fellow Subsidiary company:

  • Insituform Linings Limited
  • Insituform Singapore Pte Limited

 

 

Others related parties :

  • Insituform- SPML JV

 

CAPITAL STRUCTURE

 

As on 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

INR 10/- each

INR 300.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

26752673

Equity Shares

INR 10/- each

INR 267.527 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are 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

267.527

267.527

267.527

(b) Reserves & Surplus

(158.247)

(159.737)

(191.838)

(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)

109.280

107.790

75.689

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(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

1.393

2.029

1.117

Total Non-current Liabilities (3)

1.393

2.029

1.117

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

13.903

68.119

54.118

(c) Other current liabilities

2.388

38.083

2.528

(d) Short-term provisions

0.396

7.023

0.543

Total Current Liabilities (4)

16.687

113.225

57.189

 

 

 

 

TOTAL

127.360

223.044

133.995

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.881

22.815

31.897

(ii) Intangible Assets

0.000

0.000

1.998

(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)

5.603

4.539

13.315

(d)  Long-term Loan and Advances

13.594

16.180

23.023

(e) Other Non-current assets

0.100

0.100

0.000

Total Non-Current Assets

33.178

43.634

70.233

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.387

0.624

8.734

(c) Trade receivables

12.693

13.976

32.979

(d) Cash and cash equivalents

52.988

163.358

7.093

(e) Short-term loans and advances

5.232

1.371

4.124

(f) Other current assets

22.882

0.081

10.832

Total Current Assets

94.182

179.410

63.762

 

 

 

 

TOTAL

127.360

223.044

133.995

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

89.042

390.922

110.958

 

Other Income

5.579

3.125

4.588

 

TOTAL

94.621

394.047

115.546

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

22.877

139.129

24.368

 

Employees benefits expense

12.380

29.665

17.284

 

Other expenses

48.082

170.141

59.687

 

Prior Period Items

0.000

0.023

0.212

 

TOTAL

83.339

338.958

101.551

 

 

 

 

 

 

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

11.282

55.089

13.995

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.592

0.071

0.014

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.690

55.018

13.981

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

8.793

10.647

13.806

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.897

44.371

0.175

 

 

 

 

 

Less

TAX

0.408

12.269

-13.315

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.489

32.102

13.490

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.05

1.19

0.50

 

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

(111.197)

159.757

(11.515)

Net cash flows from (used in) operating activity

(114.195)

155.617

(12.460)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

52.03

13.05

108.49

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.02

27.97

3.36

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

221.82

178.71

810.62

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

29.15

88.28

1.60

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.81

2.41

0.41

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.13

0.51

0.43

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.15

1.05

0.76

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.13

0.21

0.45

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

19.06

775.90

999.64

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.67

8.21

12.16

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.17

14.39

10.07

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

1.36

29.78

17.82

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

5.64

1.58

1.11

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

5.62

1.58

0.96

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.86

0.48

0.56

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

5.64

1.58

1.11

 

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

267.527

267.527

267.527

Reserves & Surplus

(191.838)

(159.737)

(158.247)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

75.689

107.790

109.280

 

 

 

 

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

110.958

390.922

89.042

 

 

252.315

(77.223)

 

 

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

110.958

390.922

89.042

Profit

13.490

32.102

1.489

 

12.16%

8.21%

1.67%

 


 

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

Yes

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

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

FIXED ASSETS

  • Land
  • Building
  • Furniture and Fixture
  • Computer
  • Plant and Machinery

 

 

 

 

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 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 63.48

UK Pound

1

INR 86.40

Euro

1

INR 76.54

 

 

INFORMATION DETAILS

 

Analysis Done by :

VAR

 

 

Report Prepared by :

RKI

 


 

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.