MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

486436

Report Date :

15.01.2018

 

IDENTIFICATION DETAILS

 

Name :

ACE DESIGNERS LIMITED (w.e.f. 27.12.2001)

 

 

Formerly Known As :

ACE DESIGNERS PRIVATE LIMITED (w.e.f. 26.11.2001)

 

ACE DESIGNERS LIMITED (w.e.f. 01.11.1996)

 

ANUPAM MACHINE TOOLS LIMITED (w.e.f. 01.07.1995)

 

ANUPAM MACHINE TOOLS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 7 and 8, Phase II, Peenya Industrial Area, Bangalore – 560058, Karnataka

Tel. No.:

91-80-22186700

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

25.09.1986

 

 

Com. Reg. No.:

08-007816

 

 

Capital Investment / Paid-up Capital :

INR 142.400 Million

 

 

CIN No.:

[Company Identification No.]

U29199KA1986PLC007816

 

 

GSTIN/UIN:

29AABCA2364F1ZW

 

 

IEC No.:

0788001213

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCA2364F

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in design, development and manufacture of CNC Lathes and Iron Castings. [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 :

A+

 

Credit Rating

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1986. It is a manufacturer of CNC lathes and iron castings.

 

As per the financial of 2017, the company has achieved 20.23% growth in its revenue as compared to the previous year revenue and has earned an average profitability margin of 4.26%.

 

Rating takes into consideration the company’s favourable Earnings Per Share (EPS) of INR 157.00 as against its Face Value (FV) of INR 100.

 

The company possesses healthy financial position marked by above average net worth base along with negligible debt level and satisfactory liquidity position.

 

Business is active. Payments are reported to be regular and as per commitment.

 

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.

 

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

Long Term Loans= AA-

Rating Explanation

High degree of safety and very low credit risk.

Date

15.12.2017

 

Rating Agency Name

ICRA

Rating

Short Term Loans= A1+

Rating Explanation

Very strong degree of safety and carry lowest credit risk.

Date

15.12.2017

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 15.01.2018

 

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.

 

LOCATIONS

 

Registered Office/ Factory 1 :

Plot No. 7 and 8, Phase II, Peenya Industrial Area, Bangalore – 560058, Karnataka, India

Tel. No.:

91-80-22186700-719/ 40370400-599/ 22186730

Fax No.:

91-80-22186723

E-Mail :

sampath@acedesigners.co.in

gsk@acedesigners.co.in

acedesigners@acemicromatic.com

chandra@acedesigners.co.in

Website :

http://www.acemicromatic.net

http://www.acedesigners.co.in

 

 

Factory 2 :

Plot No. 533, 10th Main, Main IV, Peenya Industrial Area, Bangalore – 560058, Karnataka, India

Tel. No.:

91-80-28361503-06

Fax No.:

91-80-28361507

E-Mail :

acetsg@blr.vsnl.net.in

 

 

Factory 3 :

Survey No. 53 / 5A / 5B / 5C, 53/6, 53 / 7A / 7B , 531 / 8, Thyama Gandlu Road, Minnapura, Nelamangala, Bangalore – 562132, Karnataka, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Shrinivas Govindrao Shirgurkar

Designation :

Managing director

Address :

Rajkrupa, No. 586, 1st Main, 2nd Stage, 3rd Block, Rmv Extension, Bangalore – 560094, Karnataka, India

Date of Birth/Age :

08.04.1948

Qualification:

B.E. Mechanical

Date of Appointment :

25.09.1986

PAN No.:

AKMPS5682E

DIN No.:

00173944

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

L85110KA1980PLC003913

WENDT INDIA LIMITED

17/04/2006

-

U02922KA1987PLC008415

AUTO CNC MACHINING LIMITED

11/06/1987

-

U85110KA1994PLC015321

ACE MANUFACTURING SYSTEMS LIMITED

07/03/1994

-

U85110KA1995PLC018544

ACE MULTI AXES SYSTEMS LIMITED

16/08/1995

-

U34300KA2005PTC037594

PRAGATI TRANSMISSION PRIVATE LIMITED.

03/11/2005

-

U29290MH1973GAP016420

INDIAN MACHINE TOOL MANUFACTURERS ASSOCIATION

29/08/2012

-

U74899KA1987PTC105765

MICROMATIC MACHINE TOOLS PRIVATE LTD

30/08/1996

-

U74900KA2012GAP067059

IMTMA MACHINE TOOL INDUSTRY PARK LIMITED

06/12/2012

-

U72200KA2013PTC070078

ACEMICROMATIC MANUFACTURING INTELLIGENCE TECHNOLOGIES PRIVATE LIMITED

26/07/2013

-

 

 

Name :

Mr. Benedict Machado

Designation :

Managing director

Address :

583, 1st Main, 2nd Stage, 3rd Block, RMV Extension, Bangalore – 560094, Karnataka, India

Date of Birth/Age :

04.12.1948

Qualification:

B.E. Mechanical

Date of Appointment :

25.09.1986

PAN No.:

AEJPM7124C

DIN No.:

00174074

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U02922KA1987PLC008415

AUTO CNC MACHINING LIMITED

11/06/1987

-

U85110KA1994PLC015321

ACE MANUFACTURING SYSTEMS LIMITED

07/03/1994

-

U85110KA1995PLC018544

ACE MULTI AXES SYSTEMS LIMITED

16/08/1995

-

U34300KA2005PTC037594

PRAGATI TRANSMISSION PRIVATE LIMITED.

03/11/2005

-

U74899KA1987PTC105765

MICROMATIC MACHINE TOOLS PRIVATE LTD

30/08/1996

-

 

 

Name :

Mr. Ashok Vishwanath Sathe

Designation :

Whole-time director

Address :

252, 15th “D” Cross, 2nd Phase, 2nd Stage, Mahalakshmipuram, Bangalore – 560086, Karnataka, India

Date of Birth/Age :

17.03.1940

Qualification:

M. Tech

Date of Appointment :

25.09.1986

PAN No.:

ADOPS5056R

DIN No.:

00174204

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U02922KA1987PLC008415

AUTO CNC MACHINING LIMITED

11/06/1987

-

U85110KA1994PLC015321

ACE MANUFACTURING SYSTEMS LIMITED

07/03/1994

-

U85110KA1995PLC018544

ACE MULTI AXES SYSTEMS LIMITED

16/08/1995

-

U29199KA2001PTC029247

PRAGATI AUTOMATION PRIVATE LIMITED

05/07/2001

-

U74899KA1987PTC105765

MICROMATIC MACHINE TOOLS PRIVATE LTD

01/02/1988

-

U29253KA2011PTC060244

PRAGATI CONTROL SYSTEMS PRIVATE LIMITED

05/09/2011

-

U22100PN2007PTC130644

UDYAM PRAKASHAN PRIVATE LIMITED

03/09/2007

-

 

 

Name :

Mr. Badkilaya Raghavendra

Designation :

Whole-time director

Address :

17, Bhel Officers Colony, Nandini Layout, Bangalore – 560096, Karnataka, India 

Date of Birth/Age :

10.05.1963

Date of Appointment :

13.07.2013

PAN No.:

AAUPV0564G

DIN No.:

01807643

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U85110KA1995PLC018544

ACE MULTI AXES SYSTEMS LIMITED

16/08/1995

-

 

 

Name :

Mr. Srinivasan Rangarajan

Designation :

Director

Address :

126, Dhanya, Nandidurga Road, Bangalore – 560046, Karnataka, India

Date of Birth/Age :

10.09.1941

Qualification:

Mechanical Engineer

Date of Appointment :

09.02.2002

PAN No.:

ABTPS5434Q

DIN No.:

00043658

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U74900KA2012GAP067059

IMTMA MACHINE TOOL INDUSTRY PARK LIMITED

06/12/2012

-

U74300KA2009PTC050726

BANGALORE INTERNATIONAL EXHIBITION SERVICES PRIVATE LIMITED

24/08/2009

-

L29120PN2009PLC133351

KIRLOSKAR OIL ENGINES LIMITED

09/07/2010

-

U26919TN1982PLC009622

MURUGAPPA MORGAN THERMAL CERAMICS LTD

16/06/2015

-

L35999TN1962PLC004943

SUNDRAM FASTENERS LIMITED

06/03/1995

-

U29290MH1973GAP016420

INDIAN MACHINE TOOL MANUFACTURERS ASSOCIATION

10/12/2015

-

U27109KA1999PTC025888

TAEGUTEC INDIA PRIVATE LIMITED

01/03/2000

-

U72400KA1994PTC016526

RAS TRANSFORMATION TECHNOLOGIES PRIVATE LIMITED

19/11/1994

-

L29150KA1976PLC003017

YUKEN INDIA LIMITED

29/06/1995

-

L85110TZ1955PLC015049

TTK PRESTIGE LIMITED

09/10/2000

-

U29259GJ1979PLC003467

STERLING ABRASIVES LIMITED

04/06/2009

-

 

 

Name :

Ms. Hema Ashok Hattangady

Designation :

Director

Address :

Flat 3E, Kenilworth Apartments, 6, G.C. Road Sivan Chetty Gardens, Ulsoor, Bangalore – 560042, Karnataka, India  

Qualification:

11.01.1963

Date of Appointment :

18.07.2015

PAN No.:

AACPH2627L

DIN No.:

00175563

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U29299KA2000PTC028072

NOVA METERS PRIVATE LIMITED

03/11/2000

-

L32200MH1940PLC003164

NELCO LIMITED

28/01/2015

-

U67120MH1987PLC044351

TATANET SERVICES LIMITED

31/08/2015

-

L29130MH1961PLC011980

SKF INDIA LIMITED

23/04/2015

-

U85190MH2008PTC185858

SWASTH INDIA SERVICES PRIVATE LIMITED

01/10/2013

-

U70102KA2009PTC048838

CONSSUL REALESTATE BENGALURU PRIVATE LIMITED

07/01/2009

-

U74300KA2010PTC053075

NEWCLUE INNOVATION PRIVATE LIMITED

30/03/2010

-

U74900KA2013PTC069114

CONSSUL ENERGY PRIVATE LIMITED

15/05/2013

-

 

 

Name :

Mr. Shankar Arunachalam

Designation :

Director

Address :

7/6, A – 23, Fascinate Homes, 12th Cross, 6th Main, Malleswaram, Bangalore – 560003, Karnataka, India

Date of Birth/Age :

02.02.1959

Qualification:

B.Com, ACA, LLB

Date of Appointment :

27.07.2002

PAN No.:

ABXPS1746B

DIN No.:

00203948

 

 

Name :

Manisha Gurudas Kannur

Designation :

Director

Address :

#57, Opposite Varun Apartment, Chikkamaranahalli RMV Extension, IInd Stage Bangalore – 560094, Karnataka, India

Date of Appointment :

23.07.2017

DIN No.:

07906093

 

 

Name :

Madhavi Chandrashekar

Designation :

Director

Address :

No 516, 2nd Main, RMV 2nd Stage, 3rd A Cross, 3rd Block, Bangalore – 560094, Karnataka, India

Date of Appointment :

23.07.2017

DIN No.:

06450819

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U72200KA2013PTC070078

ACEMICROMATIC MANUFACTURING INTELLIGENCE TECHNOLOGIES PRIVATE LIMITED

10/07/2013

-

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Badkilaya Raghavendra

Designation :

Chief Financial Officer (KMP)

Address :

17, Bhel Officers Colony, Nandini Layout, Bangalore – 560096, Karnataka, India 

Date of Birth/Age :

10.05.1963

Date of Appointment :

11.11.2016

PAN No.:

AALPR6034Q

 

 

Name :

Mr. Thirumalnamasamudhram Padmanabhan Sridhar

Designation :

Chief Executive Officer (KMP)

Address :

#203, 8th Main, Mathikere Extension, Bangalore – 560054, Karnataka, India

Date of Appointment :

06.08.2016

PAN No.:

ABOPS9762N

 

 

Name :

Mr. Chadnra Sekhar Kandukoori

Designation :

Company Secretary

Address :

Hose # 16, A.G.B. Lay Out, 2nd Stage Mahalakshmipuram, Bangalore – 560086, Karnataka, India

Date of Appointment :

05.02.2010

PAN No.:

AIYPK1629D

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

 

No. of Shares

Shrinivas Govindrao Shirgurkar

 

432000

Bharathi Shirgurkar

 

108000

Manisha Gurudas Kannur

 

13500

Madhavi Chandrasekhara Bharathi

 

13500

G D Shirgurkar HUF

 

27000

Benedict Machado

 

432000

Philomena Machado

 

148500

Preeti Machado

 

13500

Ashok Vishwanath Sathe

 

77000

Padma Sathe

 

159000

 

 

 

Total

 

1424000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 22.07.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

66.08

Promoters- Others

33.92

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in design, development and manufacture of CNC Lathes and Iron Castings. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

CNC Machines

28221

Castings

2823

 

 

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 :

Kotak Mahindra Bank Limited

Branch :

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (East), Mumbai – 560058, Maharashtra, India

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 :

--

 

·         Export- Import Bank of India, Centre One Building, Floor 21, World Trade Center, Cuffe Parade, Mumbai – 400005, Maharashtra, India

 

·         Syndicate Bank, Industrial Finance Branch, Manipal Cetnre, II Floor, Bangalore – 560043, Karnataka, India

 

 

Facilities :

(INR In Million)

SECURED LOANS

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Other external commercial borrowings

0.000

121.243

Rupee term loans from banks

17.500

31.500

 

 

 

SHORT TERM BORROWING

 

 

Working capital loans from banks

159.227

160.740

 

 

 

Total

176.727

313.483

 

 

Auditors :

 

Name :

S.R. Batliboi and Associates LLP

Chartered Accountants

Address :

Bangalore, Karnataka, India

PAN No.:

AABFS3421N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associate:

·         ACE Manufacturing Systems Limited, India [U85110KA1994PLC015321]

·         ACE Multi Axes Systems Limited, India [U85110KA1995PLC018544]

·         Micromatic Machine Tools Private Limited, India [U74899DL1987PTC029798]

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives:

·         Auto CNC Machining Limited, India [U02922KA1987PLC008415]

·         Anupam CNC Machining Private Limited, India [U29299KA2002PTC031340]

·         Ace Micromatic Charitable Trust

·         Micromatic Machine Tools (Shanghai) Limited, China

·         Pragati Automation Private Limited, India [U29199KA2001PTC029247]

·         Ace Micromatic Manufacturing Intelligence Technologies Private Limited

·         Sphoorti Machine Tools Private Limited, India [U29221KA1996PTC019863]

·         Pragati Transmission Private Limited, India [U34300KA2005PTC037594]

·         Pioneer Computing Technologies

·         Ace Micromatic Institute of Learning

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

INR 100/- each

INR 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1424000

Equity Shares

INR 100/- each

INR 142.400 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are 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

142.400

142.400

142.400

(b) Reserves and Surplus

2050.036

1868.808

1734.494

(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)

2192.436

2011.208

1876.894

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

17.500

307.243

493.972

(b) Deferred tax liabilities (Net)

45.007

52.756

37.535

(c) Other long-term liabilities

10.850

7.795

7.220

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

73.357

367.794

538.727

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

159.227

160.740

166.020

(b) Trade payables

830.462

936.589

755.292

(c) Other current liabilities

547.036

479.606

453.150

(d) Short-term provisions

95.109

60.280

101.778

Total Current Liabilities (4)

1631.834

1637.215

1476.240

 

 

 

 

TOTAL

3897.627

4016.217

3891.861

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1448.551

1521.437

1535.907

(ii) Intangible Assets

10.544

6.854

3.129

(iii) Tangible assets capital work-in-progress

18.043

7.403

91.241

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

11.894

11.894

11.894

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term loans and advances

153.711

107.230

103.835

(e) Other Non-current assets

8.272

33.489

136.347

Total Non-Current Assets

1651.015

1688.307

1882.353

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

65.119

100.000

0.000

(b) Inventories

1151.211

968.062

1169.795

(c) Trade receivables

580.446

636.531

443.940

(d) Cash and bank balances

200.348

260.943

91.391

(e) Short-term loans and advances

226.443

324.209

282.981

(f) Other current assets

23.045

38.165

21.401

Total Current Assets

2246.612

2327.910

2009.508

 

 

 

 

TOTAL

3897.627

4016.217

3891.861

 

 

PROFIT & LOSS ACCOUNT (STANDALONE)

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

5259.316

4374.229

4348.855

 

Other Income

56.766

79.341

60.242

 

TOTAL

5316.082

4453.570

4409.097

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

3555.144

2812.032

3001.917

 

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

0.986

76.051

(143.122)

 

Employee benefit expense

736.277

670.932

626.993

 

CSR expenditure

5.382

4.155

0.903

 

Other expenses

504.037

437.476

402.506

 

TOTAL

4801.826

4000.646

3889.197

 

 

 

 

 

 

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

514.256

452.924

519.900

 

 

 

 

 

Less

FINANCIAL EXPENSES

49.186

78.204

92.417

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

465.070

374.720

427.483

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

161.994

163.172

158.644

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

303.076

211.548

268.839

 

 

 

 

 

Less

TAX

79.001

25.818

84.506

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

224.075

185.730

184.333

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE

BROUGHT FORWARD

1679.683

1563.942

1466.665

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Interim equity dividend

35.600

42.720

35.600

 

Tax on interim equity dividend

7.247

8.696

11.662

 

Transfer to general reserve

22.408

18.573

18.434

 

Proposed Final Dividend

0.000

0.000

21.360

 

Balance Carried to the B/S

1838.503

1679.683

1563.942

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

338.497

234.939

251.288

 

TOTAL EARNINGS

338.497

234.939

251.288

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

125.687

200.695

278.171

 

Capital Goods

4.706

4.850

32.966

 

TOTAL IMPORTS

130.394

205.545

311.137

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

157.00

130.00

129.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

247.032

221.636

214.656

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

239.127

478.143

346.649

Net cash flows from (used in) operating activities

305.698

502.312

299.697

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

40.28

53.11

37.26

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

9.06

6.87

9.80

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

85.26

121.57

91.84

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.45

0.47

0.44

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.35

0.29

0.32

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.49

0.54

0.56

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.19

0.34

0.47

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.74

0.81

0.79

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.67

0.76

0.87

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

10.46

5.79

5.63

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

4.26

4.25

4.24

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

5.75

4.62

4.74

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

10.22

9.23

9.82

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.38

1.42

1.36

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.67

0.83

0.57

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.56

0.50

0.48

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.98

4.84

6.14

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.38

1.42

1.36

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

142.400

142.400

142.400

Reserves & Surplus

1734.494

1868.808

2050.036

Net worth

1876.894

2011.208

2192.436

 

 

 

 

Long-term borrowings

493.972

307.243

17.500

Short term borrowings

166.020

160.740

159.227

Current maturities of long-term debts

214.656

221.636

247.032

Total borrowings

874.648

689.619

423.759

Debt/Equity ratio

0.466

0.343

0.193

 

 

 

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

4348.855

4374.229

5259.316

 

 

0.583

20.234

 

 

 

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

4348.855

4374.229

5259.316

Profit/ (Loss)

184.333

185.730

224.075

 

4.24 %

4.25 %

4.26 %

 

 

 

ABRIDGED BALANCE SHEET (CONSOLIDATED)

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

142.400

142.400

(b) Reserves and Surplus

 

3027.089

2736.720

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

3169.489

2879.120

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

17.500

307.243

(b) Deferred tax liabilities (Net)

 

45.008

52.756

(c) Other long-term liabilities

 

10.850

7.795

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

73.358

367.794

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

 

159.227

160.740

(b) Trade payables

 

830.462

936.589

(c) Other current liabilities

 

547.036

479.606

(d) Short-term provisions

 

95.109

60.280

Total Current Liabilities (4)

 

1631.834

1637.215

 

 

 

 

TOTAL

 

4874.681

4884.129

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1448.551

1521.437

(ii) Intangible Assets

 

10.544

6.854

(iii) Tangible assets capital work-in-progress

 

18.043

7.403

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

988.948

879.807

(c) Deferred tax assets (net)

 

0.000

0.000

(d) Long-term loans and advances

 

153.711

107.230

(e) Other Non-current assets

 

8.272

33.489

Total Non-Current Assets

 

2628.069

2556.220

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

65.119

100.000

(b) Inventories

 

1151.211

968.062

(c) Trade receivables

 

580.446

636.531

(d) Cash and bank balances

 

200.348

260.943

(e) Short-term loans and advances

 

226.443

324.208

(f) Other current assets

 

23.045

38.165

Total Current Assets

 

2246.612

2327.909

 

 

 

 

TOTAL

 

4874.681

4884.129

 

 

PROFIT & LOSS ACCOUNT (CONSOLIDATED)

 

 

PARTICULARS

 

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

5259.316

4374.229

 

Other Income

 

44.722

37.645

 

TOTAL

 

5304.038

4411.874

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

3555.144

2812.032

 

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

 

0.986

76.051

 

Employee benefit expense

 

736.277

670.932

 

CSR expenditure

 

5.382

4.155

 

Other expenses

 

504.037

437.476

 

TOTAL

 

4801.826

4000.646

 

 

 

 

 

 

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

 

502.212

411.228

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

49.186

78.204

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

453.026

333.024

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

 

161.994

163.172

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

291.032

169.852

 

 

 

 

 

Less

TAX

 

79.001

25.818

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

 

212.031

144.034

 

 

 

 

 

Add

SHARE OF PROFIT (LOSS) OF ASSOCIATES

 

123.106

101.865

 

 

 

 

 

 

Total profit (loss) for period

 

335.137

245.899

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

235.00

173.00

 

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

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

CORPORATE INFORMATION:

 

Subject is a public company domiciled in India and incorporated under the provisions of the Companies Act, 1956. The Company is primarily engaged in design, development and manufacture of CNC Lathes and Iron Castings. The Company caters to both domestic and international markets.

 

 

OPERATIONS:

 

Subject achieved heighted Turnover of INR 5259.300 Million during the Financial Year 2016-17 as against INR 4374.200 Million during the corresponding Financial Year by selling 2,921 CNC machines as against 2,353 CNC machines during the corresponding year registering a growth of 24.14% in numbers and 20.23% in terms value. The other income for the year is INR 56.700 million as compared to INR 79.300 million during the corresponding year. Depreciation for the year was INR 161.900 million as compared to INR 163.100 million during the corresponding year.

 

Subject achieved Earnings Before Interest, Tax and Depreciation (EBITDA) of INR 514.200 Million as compared to INR 452.900 Million during the corresponding year which is increase by 13.54%

 

Foundry Division has successfully completed third year of its operations and produced 5,487 M.T of Castings during the year compared with 4,170 M.T productions during the corresponding previous year.

 

Further expansion plan of Machine Tool Division is proposed to be taken up during current Financial Year 2017-18. During the year, the Company participated in various international and domestic shows to increase the market shares.

 

 

BUSINESS PROSPECTS:

 

Buoyant domestic demand with Govt. predicting good monsoon is likely to spur healthy economic growth. The Indian automobile industry during Financial Year 2016-17 ended on a positive note with about 6.80 percent growth in two wheeler segment and 9.23 percent, in passenger vehicle segment and 4.16 percent in commercial vehicle segment compared to previous year. Auto industry being the major consumer of Machine Tools, growth in this industry will have positive impact on the performance of Machine Tool Industry. Industry needs to diversify its product range to other emerging sectors to sustain the growth in the long-term basis. With emphasis on ‘Make in India’ by the Govt. of India manufacturing sector growth is obvious, for which machine tools sector, serves as the mother industry.

 

Subject has envisaged more emphasis on digital marketing and database marketing. Also participation in local shows and house shows will be increased to enhance brand value and awareness in the uncovered regional space.

 

 


UNSECURED LOANS:

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Loans and advances from directors

0.000

154.500

 

 

 

Total

0.000

154.500

 

 

INDEX OF CHARGES:

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G53622874

100123139

KOTAK MAHINDRA BANK LIMITED

30/08/2017

-

-

200000000.0

27BKC, C 27, G BLOCKBANDRA KURLA COMPLEX, BANDRA (E), MUMBAI KA560058IN

2

C41984659

10546127

STANDARD CHARTERED BANK

27/01/2015

-

-

31500000.0

NO. 112, "SERENITY", KORAMANGALA INDUSTRIAL AREA KORAMANGALA BANGALORE KA560095IN

3

C58585803

10388496

SYNDICATE BANK

16/11/2012

30/06/2015

-

300000000.0

INDUSTRIAL FINANCE BRANCHMANIPAL CENTRE, II FLOOR BANGALORE KA560043IN

4

B45507399

10335783

STANDARD CHARTERED BANK

08/02/2012

08/08/2012

-

450000000.0

# 112, SERENITY, 3RD FLOOR, EAST WING, KORAMANGALA INDL AREA, 5TH BLOCK, KORAMANGALA BANGALORE KA560095IN

5

G55060388

10070140

STANDARD CHARTERED BANK

11/10/2007

18/09/2017

-

455000000.0

NO. 112, SERENITY, KORAMANGALA INDUSTRIAL AREA KORAMANGALA BANGALORE KA560095IN

6

G50805944

10337548

EXPORT- IMPORT BANK OF INDIA

04/02/2012

22/05/2012

07/08/2017

250000000.0

CENTRE ONE BUILDING, FLOOR 21WORLD TRADE CENTER, CUFFE PARADE MUMBAI MH400005IN

7

G49234503

10330850

SYNDICATE BANK

19/01/2012

16/11/2012

30/06/2017

550000000.0

INDUSTRIAL FINANCE BRANCH MANIPAL CETNRE, II FLOOR BANGALORE KA560043IN

8

C45754066

10269632

STANDARD CHARTERED BANK

08/03/2011

04/08/2011

09/03/2015

107000000.0

RAHEJA TOWERS 6TH FLOOR, # 26-27, BANGALORE KA560001IN

9

B63835185

80051704

SYNDICATE BANK

16/11/1989

30/01/2009

07/12/2012

420000000.0

INDUSTRIAL FINANCE BRANCH, 204-205 NORTH BLOCK, MANIPAL CENTRE, DICKENSON ROAD BANGALORE KA560042IN

10

A96064308

10114079

STANDARD CHARTERED BANK

29/07/2008

-

11/10/2010

100000000.0

RAHEJA TOWERS, SIXTH FLOOR NO. 26-27, M. G. ROAD BANGALORE KA560001IN

 

 


CONTINGENT LIABILITIES:

(INR in million)

PARTICULARS

As on

31.03.2017

As on

31.03.2016

 

 

 

Claims against company not acknowledged as debt

12.683

15.590

Guarantees

82.286

89.359

Other indirect tax matters

112.468

118.340

 

 

 

Total

207.437

223.289

 

 

FIXED ASSETS:

 

Tangible assets

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Computer equipments

 

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 63.53

UK Pound

1

INR 86.05

Euro

1

INR 76.53

 

 

INFORMATION DETAILS

 

Analysis Done by :

NYT

 

 

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)

 

 

 

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.