|
|
|
|
Report No. : |
485014 |
|
Report Date : |
09.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
BASIX SUB-K ITRANSACTIONS LIMITED |
|
|
|
|
Registered
Office : |
317 to 319, 3rd Floor, Surabhi Arcade, Troop Bazar, Bank Street,
Koti, Hyderabad – 500001, Telangana |
|
Tel. No.: |
91-40-66585800 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
02.08.2010 |
|
|
|
|
Com. Reg. No.: |
36-069785 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
INR 36.646 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74999TG2010PLC069785 |
|
|
|
|
IEC No.: |
Not Applicable (As informed by the management that firm
does not have export and import) |
|
|
|
|
GSTIN/UIN : |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECB2566M |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
The Company provides a transactional platform for basic financial inclusion services. The financial services include savings, micro-pensions, micro-insurance, MNREGA (Mahatma Gandhi National Rural Employment Guarantee Act) and other Government payments, money transfer, micro-credit, utility payments, and prepaid mobile top-up through a "Business Correspondent outlet" thus enabling financial inclusion. The Company is also providing services to banks and NSF (handling their credit portfolio. It's includes Identification and promotion of JLG/SHG groups, individual samruddhi loans, mudra loans, training, documentation and disbursal of loans based on approval by Bank / NBFC. [Registered activity and also confirmed by management] |
|
|
|
|
No. of Employees
: |
1150 (Approximately) |
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 2010 and it is having fine track. It aims to support financial inclusion by full portfolio of services
that include basic banking services, savings, NREGA and other payments, money
transfers, utility payments, remittances, through a network of basic
convenience outlets (BCO) operated by company agents. For the financial year 2017, the company has increased its revenue
from operation as compared to previous year and maintained decent
profitability margin of 5.34%. Rating takes into consideration sound financial profile of the company
marked by adequate network base and low debt balance sheet. Rating also reflects from its experience of promoters and management
team in the micro finance, healthy improvement in the revenue as well as
profitability profile during the year. Trade relations are reported as fair. Business is active. Payments
terms are reported to be regular. In view of the aforesaid, the company can be considered for business
dealings at usual trade terms and conditions. |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.06.2017) |
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 |
ICRA |
|
Rating |
Fund Base CC Limit= BB- (Withdrawn) |
|
Rating Explanation |
Moderate risk of default. |
|
Date |
26.09.2017 |
Reason for withdrawn= No amount outstanding.
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 09.01.2018
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 PARTED BY (GENERAL DETAILS)
|
Name : |
Mr. Pawan Kumar |
|
Designation : |
Vice President |
|
Contact No.: |
91-7337202302 |
|
Date : |
08.01.2018 |
LOCATIONS
|
Registered / Head Office : |
317 to 319, 3rd Floor, Surabhi Arcade, Troop Bazar, Bank
Street, Koti, Hyderabad – 500001, Telangana, India |
|
Tel. No.: |
91-40-66585800 / 01 |
|
Mobile No.: |
91-7337202302 (Mr. Pawan Kumar) |
|
Fax No.: |
91-40-66585802 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Sasidhar Narasimha Thumuluri |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No # 79, Balajinagar, Near Kamineni Hospitals, Mansoorabad,
Hyderabad – 500068, Telangana, India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.07.2016 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02066861 |
||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sattaiah Devarakonda |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Vasavis Lifestyle Residency, No 6-3-1206 to
1213, Flat No 202, Vahannaik Lane, Kundhanbagh, Begumpet, Hyderabad – 500016,
Telangana,
India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.07.2016 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02963934 |
||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kalyanasundar Palamadai Annaswamy |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Survey Number 126/1A, Building D6, Flat No.
202, Kunal Icon, Pimple Saudagar, Pune – 411027, Telangana, India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
31.07.2012 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02911280 |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Swati Bhargava Desai |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
C/15/B2 , Harbour Heights, Colaba, Mumbai –
400005, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
16.09.2016 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02671752 |
||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mahesh Kanumury |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
E-602, Aditya Sunshine Izzat Nagar,
Kondapur, Hyderabad – 500084, Telangana, India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
22.07.2011 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02028993 |
||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ved Prakash Gulati |
||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
H. No. 48, Quiet Land Gachibowli, Hyderabad
– 500032, Telangana, India |
||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
11.09.2015 |
||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01944747 |
||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Pawan Kumar |
|
Designation : |
Vice President |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders (Equity Shares) |
|
No. of Shares |
|
Bhartiya Samruddhi Investments and Consulting Services Limited |
|
1354013 |
|
Vijay Mahajan |
|
263811 |
|
S Ramachandran |
|
2000 |
|
D Sattaiah |
|
31357 |
|
BL Parthasarathy |
|
373 |
|
N Divakara Rao |
|
100 |
|
Sajeev Viswanathan |
|
100 |
|
Amit Mehta |
|
80625 |
|
Babla Shamit Sharan |
|
43750 |
|
Girish P Narkede |
|
25000 |
|
Mahesh Kanumury |
|
20000 |
|
Arijit Dutta |
|
5373 |
|
B Mohan Raj |
|
5000 |
|
Jameel Ahmed Syed |
|
3358 |
|
Sharma RSK |
|
1550 |
|
C Amaranath Reddy |
|
1676 |
|
G Ram Reddy |
|
839 |
|
Ramakrishna Raju PV |
|
9375 |
|
Binu Raj Pillai |
|
3358 |
|
Suvankar Mishra |
|
3358 |
|
Tarun Handa |
|
2200 |
|
Atreya Rayaprolu |
|
16789 |
|
Shailesh Kumar |
|
3224 |
|
Intellectual Capital Advisory Services Private Limited |
|
112500 |
|
Michael and Susan Dell Foundation |
|
935688 |
|
ECL Finance Limited |
|
294737 |
|
|
|
|
|
Total |
|
3220154 |
|
Names of Shareholders (Preference Shares) |
|
No. of Shares |
|
Bhartiya Samruddhi Investments and Consulting Services Limited |
|
222222 |
|
Michael and Susan Dell Foundation |
|
222222 |
|
|
|
|
|
Total |
|
444444 |
Equity Share Break up (Percentage of Total Equity)
AS ON 08.08.2017
|
Category |
Percentage |
|
Promoters [Individual/Hindu Undivided
Family (Indian)] |
10.70 |
|
Promoters [Bodies
corporate] |
42.05 |
|
Public/Other than promoters [Individual/Hindu Undivided Family (Indian)] |
5.55 |
|
Public/Other than promoters [Foreign institutional investors] |
29.06 |
|
Public/Other than promoters [Body corporate] |
12.64 |
|
|
|
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
The Company provides a transactional platform for basic financial inclusion services. The financial services include savings, micro-pensions, micro-insurance, MNREGA (Mahatma Gandhi National Rural Employment Guarantee Act) and other Government payments, money transfer, micro-credit, utility payments, and prepaid mobile top-up through a "Business Correspondent outlet" thus enabling financial inclusion. The Company is also providing services to banks and NSF (handling their credit portfolio. It's includes Identification and promotion of JLG/SHG groups, individual samruddhi loans, mudra loans, training, documentation and disbursal of loans based on approval by Bank / NBFC. [Registered activity and also confirmed by management] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
L/C |
||||
|
|
|
||||
|
Purchasing : |
L/C |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
End Users
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
1150 (Approximately) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
·
Axis Bank Limited, Credit Management Centre,
5-2-183/184, III Floor, RP Road, Secunderabad – 500003, Telangana, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
V Nagarajan and Company Chartered Accountants |
|
Address : |
# 612, Lingapur House Amrutha, Himayatnagar, Hyderabad – 500029,
Telangana, India |
|
Tel. No.: |
91-40-66828743 |
|
E-Mail : |
|
|
Website : |
|
|
PAN No.: |
AADFV7384D |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associate Company : |
· Bhartiya Samruddhi Investment and Consulting Services ltd |
|
|
|
|
Entity in which
directors are interested : |
· BASIX Consulting and Technology Services limited · BASIX Krishi Samruddhi Limited · BASIX Academy for Building Lifelong Employability Limited · C-TRAN Consulting Limited · Bhartiya Samruddhi Finance Limited · Indian Grameen Services · Institute of Livelihood Research and Training · VAYAM Renewable Limited |
CAPITAL STRUCTURE
AS ON 08.08.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5000000 |
Equity Shares |
INR 10/- each |
INR 50.000 Million |
|
2500000 |
Preference Shares |
INR 10/- each |
INR 25.000 Million |
|
|
|
|
|
|
|
Total |
|
INR 75.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3220154 |
Equity Shares |
INR 10/- each |
INR 32.202 Million |
|
444444 |
Preference Shares |
INR 10/- each |
INR 4.444 Million |
|
|
|
|
|
|
|
Total |
|
INR 36.646
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 |
36.646 |
36.646 |
36.646 |
|
(b) Reserves & Surplus |
58.638 |
35.347 |
24.304 |
|
(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) |
95.284 |
71.993 |
60.950 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
0.000 |
4.762 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
3.327 |
3.376 |
2.094 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) Long-term
provisions |
7.360 |
0.672 |
0.835 |
|
Total Non-current
Liabilities (3) |
10.687 |
8.810 |
2.929 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
70.240 |
30.470 |
4.626 |
|
(b) Trade
payables |
16.570 |
8.803 |
4.573 |
|
(c) Other current
liabilities |
24.167 |
32.241 |
14.739 |
|
(d) Short-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
110.977 |
71.514 |
23.938 |
|
|
|
|
|
|
TOTAL |
216.948 |
152.317 |
87.817 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
14.102 |
12.304 |
3.714 |
|
(ii)
Intangible Assets |
18.362 |
22.674 |
15.900 |
|
(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 |
13.427 |
9.086 |
3.621 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
45.891 |
44.064 |
23.235 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade receivables |
82.392 |
69.866 |
31.973 |
|
(d) Cash
and cash equivalents |
67.667 |
19.602 |
22.377 |
|
(e)
Short-term loans and advances |
2.578 |
2.822 |
1.683 |
|
(f) Other
current assets |
18.420 |
15.963 |
8.549 |
|
Total
Current Assets |
171.057 |
108.253 |
64.582 |
|
|
|
|
|
|
TOTAL |
216.948 |
152.317 |
87.817 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
436.308 |
279.756 |
136.016 |
|
|
|
Other Income |
1.281 |
0.883 |
0.871 |
|
|
|
TOTAL |
437.589 |
280.639 |
136.887 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Employee benefits expenses |
248.782 |
148.351 |
56.534 |
|
|
|
Other operating expenses |
156.330 |
107.220 |
58.785 |
|
|
|
TOTAL |
405.112 |
255.571 |
115.319 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
32.477 |
25.068 |
21.568 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
4.698 |
5.223 |
2.888 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
27.779 |
19.845 |
18.680 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
7.278 |
4.362 |
5.282 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
20.501 |
15.483 |
13.398 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
(2.790) |
4.439 |
2.466 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
23.291 |
11.044 |
10.932 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (INR) |
|
|
|
|
|
|
-
Basic |
7.23 |
3.43 |
3.39 |
|
|
|
-
Diluted |
6.36 |
3.01 |
3.29 |
|
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 |
|
Net cash generated from operating activities before tax |
59.192 |
20.226 |
(43.083) |
|
Net cash generated from operating activities after tax |
57.917 |
11.998 |
(36.591) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
68.93 |
91.15 |
85.80 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
5.30 |
4.00 |
4.25 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
1.00 |
0.72 |
1.10 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.51 |
0.50 |
0.27 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.74 |
0.49 |
0.08 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.16 |
0.99 |
0.39 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.34 |
0.49 |
0.32 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
6.91 |
4.80 |
7.47 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
PAT to Sales ((PAT
/ Sales) * 100) |
% |
5.34 |
3.95 |
8.04 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
10.74 |
7.25 |
12.45 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
24.44 |
15.34 |
17.94 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.54 |
1.51 |
2.70 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current Liabilities) |
1.54 |
1.51 |
2.70 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.44 |
0.47 |
0.69 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.92 |
0.96 |
0.13 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.54 |
1.51 |
2.70 |
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 |
36.646 |
36.646 |
36.646 |
|
Reserves & Surplus |
24.304 |
35.347 |
58.638 |
|
Net
worth |
60.950 |
71.993 |
95.284 |
|
|
|
|
|
|
Long Term borrowings |
0.000 |
4.762 |
0.000 |
|
Short Term borrowings |
4.626 |
30.470 |
70.240 |
|
Total
borrowings |
4.626 |
35.232 |
70.240 |
|
Debt/Equity
ratio |
0.076 |
0.489 |
0.737 |

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
|
136.016 |
279.756 |
436.308 |
|
|
|
105.679 |
55.960 |

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
|
136.016 |
279.756 |
436.308 |
|
Profit/(Loss) |
10.932 |
11.044 |
23.291 |
|
|
8.04% |
3.95% |
5.34% |

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 |
No |
|
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 |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
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 |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
COMPANY OVERVIEW:
The company was incorporated on August 2, 2010 and has obtained certificate of commencement of business on August 12, 2010. The Company provides a transactional platform for basic financial inclusion services. The financial services include savings, micro-pensions, micro-insurance, MNREGA (Mahatma Gandhi National Rural Employment Guarantee Act) and other Government payments, money transfer, micro-credit, utility payments, and prepaid mobile top-up through a "Business Correspondent outlet" thus enabling financial inclusion.
The Company is also providing services to banks and NSF (handling their credit portfolio. It's includes Identification and promotion of JLG/SHG groups, individual samruddhi loans, mudra loans, training, documentation and disbursal of loans based on approval by Bank / NBFC.
FINANCIALS
RESULTS:
The company this year has shown significant increase in revenue earnings
when compared to the previous year. They reported profit after tax of INR
23.300 million as against of INR 11.100 million in the previous corresponding
year. The revenues from the business facilitation (Credit) vertical increased
more than 100% compared to previous year due to expansion in new geographies
and increase in loan book. The revenues from financial inclusion (agent
banking) vertical remained steady during the year.
The company during the year continued to expand its banking and
non-banking relationships. Major breakthrough has been achieved through a new
partnership with Reliance Capital Limited and United Bank of India, and deeper
partnership with State Bank of India. All in credit.
INDEX OF CHARGES:
|
S No |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G52955747 |
10580607 |
RBL Bank Limited |
09/07/2015 |
31/08/2017 |
- |
80000000.0 |
Shahupuri ,Kolhapur, 416001, Maharashtra, India |
|
2 |
G17407909 |
10511519 |
RBL Bank Limited |
17/07/2014 |
28/09/2016 |
- |
80000000.0 |
Shahupuri ,Kolhapur, 416001, Maharashtra, India |
|
3 |
G35878990 |
10315506 |
Axis Bank Limited |
19/10/2011 |
15/03/2013 |
02/02/2017 |
5500000.0 |
Credit Management Centre5-2-183/184, III Floor, RP Road, Secunderabad 500003, Telangana, India |
|
4 |
C20278149 |
10333250 |
ING Vysya Bank Limited |
06/01/2012 |
- |
01/09/2014 |
1500000.0 |
No.4-1-317 to 319, Troop Bazar, Abid Road, Hyderabad 500001, Telangana, India |
|
5 |
B24468704 |
10295847 |
Axis Bank Limited |
20/06/2011 |
- |
25/10/2011 |
1500000.0 |
Credit Management Centre5-2-183/184, III Floor, RP Road, Secunderabad 500003, Telangana, India |
CONTINGENT
LIABILITIES:
|
PARTICULARS |
31.03.2017 INR In Million |
31.03.2016 INR In Million |
|
Against counter guarantee |
19.488 |
5.788 |
|
Against first loss loan guarantee |
57.965 |
49.238 |
FIXED ASSETS:
Tangible Assets
·
Land and Building
·
Office Equipment
·
Furniture and Fixtures
·
Computers
Intangible Assets
·
Technical Knowhow, Logo,
Rights, Brand, Business Commercial Rights
·
Software
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 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 63.35 |
|
|
1 |
INR 85.89 |
|
Euro |
1 |
INR 76.15 |
INFORMATION DETAILS
|
Information
Gathered by : |
PUJ |
|
|
|
|
Analysis Done by
: |
PSD |
|
|
|
|
Report Prepared
by : |
NKT |
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.