MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

516636

Report Date :

25.06.2018

 

IDENTIFICATION DETAILS

 

Name :

WOOSHIN ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

Gat. No. 581/1, 581/2, 715 A/P Wadhu Budruk, Taluka Shirur, Pune - 412216, Maharashtra

Mobile No.:

91-9767101359 (Mrs. Sheela Nair)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

16.01.2006

 

 

CIN No.:

[Company Identification No.]

U28939PN2006PTC021852

 

 

Capital Investment / Paid-up Capital :

INR 78.926 Million

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAACW6283A

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of engineering design and manufacturing of automotive body welding and assembly jigs fixtures and equipment. [Registered Activity]

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Wooshin System Company Limited”, South Korea incorporated in the year 2006 and it is engaged in the business of engineering design and manufacturing of automotive body welding and assembly jigs fixtures and equipment.

 

For the financial year 2017, the company has achieved decent growth in its revenue as compared to its previous year along with fair profit margin during the year.

 

Rating takes into consideration, the satisfactory financial risk profile marked by marked by adequate net worth base and strong debt protection metrics.

 

Rating continues to derive strength from its established track record of its business operation backed by its well-experienced management team along with strong financial support from its holding entity.

 

Payment seems to be usually correct.

 

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.

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2018.

 

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 25.06.2018

 

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 BY

 

Name :

Mrs. Sheela Nair

Designation :

DGM

Contact No.:

91-9767101359

Date :

24.06.2018

 

 

LOCATIONS

 

Registered Office/ Factory :

Gat. No. 581/1, 581/2, 715 A/P Wadhu Budruk, Taluka Shirur, Pune - 412216, Maharashtra, India

Tel. No.:

91-2137-241000

Mobile No.:

91-9767101359 (Mrs. Sheela Nair)

Fax No.:

Not Available

E-Mail :

sheela.nair@wooshin.co.in

Website :

www.wooshinsys.co.kr

 

 

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Woo Young Huh

Designation :

Director

Address :

South Korea, Seoul, Seocho-GU, 1446-11 A-1101, Hyundai, Supervill, NA Korea

Date of Birth/Age :

01.06.1968

Date of Appointment :

16.01.2006

DIN No.:

01667183

 

 

Name :

Mr. Hanjin Cho

Designation :

Director

Address :

Byeoksanblooming Apt, 103-1604, 828-5 Wongok-Dong, Danwon-Gu, Ansan-Si Gyeonggi Do, NA Korea

Date of Birth/Age :

27.08.1960

Date of Appointment :

30.09.2010

DIN No.:

03138454

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

No. of Shares

Wooshin System Company Limited

 

789258

Woo Young Huh

 

1

Total

 

789259

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

99.9998733

Public/Other than promoters- Individual/Hindu Undivided Family- Foreign national (other than NRI)

0.0001267

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of engineering design and manufacturing of automotive body welding and assembly jigs fixtures and equipment. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

Steel structure and Technical Services

33200

Jigs and Fixtures

28299

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

Not Divulged

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

(INR In Million)

SECURED LOAN

As on

31.03.2017

As on

31.03.2016

SHORT TERM BORROWING

 

 

Working capital loans from banks

248.756

36.283

Total

248.756

36.283

 

 

Auditors :

 

Name :

Jayraman Associates

Chartered Accountants

Address :

14 Anuradha Society, 41 A BhauPatil Road,  Bopodi, Pune – 411020, Maharashtra, India

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

AAAFJ9064H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Wooshin System Company Limited, Korea, Republic of

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1400000

Equity Shares

INR 100/- each

INR 140.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

789259

Equity Shares

INR 100/- each

INR 78.926 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

78.926

78.926

78.926

(b) Reserves and Surplus

222.823

200.585

165.063

(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)

301.749

279.511

243.989

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

4.621

2.909

1.094

(c) Other long-term liabilities

122.800

122.500

72.500

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

127.421

125.409

73.594

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

248.756

36.283

59.156

(b) Trade payables

224.421

46.515

57.132

(c) Other current liabilities

41.167

95.482

18.102

(d) Short-term provisions

0.000

0.000

0.261

Total Current Liabilities (4)

514.344

178.280

134.651

 

 

 

 

TOTAL

943.514

583.200

452.234

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

148.950

152.890

142.708

(ii) Intangible Assets

0.325

0.650

0.123

(iii) Tangible assets 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 loans and advances

0.000

0.000

0.000

(e) Other Non-current assets

127.205

84.480

21.056

Total Non-Current Assets

276.480

238.020

163.887

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

211.560

7.698

8.500

(c) Trade receivables

342.650

277.476

239.547

(d) Cash and bank balances

83.025

44.464

16.769

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

29.799

15.542

23.531

Total Current Assets

667.034

345.180

288.347

 

 

 

 

TOTAL

943.514

583.200

452.234

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

492.434

458.613

712.324

 

Other Income

1.101

1.894

1.721

 

TOTAL

493.535

460.507

714.045

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

504.492

183.495

394.174

 

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

(203.863)

0.802

(5.745)

 

Employee benefit expense

64.146

50.266

37.828

 

CSR expenditure

0.000

1.872

0.000

 

Other expenses

76.665

76.740

105.155

 

TOTAL

441.440

313.175

531.412

 

 

 

 

 

 

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

52.095

147.332

182.633

 

 

 

 

 

Less

FINANCIAL EXPENSES

9.879

4.327

7.509

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

42.216

143.005

175.124

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

7.402

7.220

5.699

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

34.814

135.785

169.425

 

 

 

 

 

Less

TAX

12.577

51.816

62.780

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

22.237

83.969

106.645

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

28.18

106.39

135.12

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net cash flows from (used in) operations

(149.089)

74.154

72.536

 

 

 

 

Net cash flows from (used in) operating activities

(151.089)

71.654

66.318

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

253.98

220.84

122.75

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.44

1.65

2.97

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

162.37

92.53

52.90

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.25

19.14

21.49

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.35

0.96

1.28

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.55

0.31

0.30

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.82

0.13

0.24

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.70

0.64

0.55

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.49

0.55

0.59

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.27

34.05

24.32

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

4.52

18.31

14.97

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.36

14.40

23.58

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

7.37

30.04

43.71

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.30

1.94

2.14

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.89

1.89

2.08

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.32

0.48

0.54

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.15

0.46

0.75

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.30

1.94

2.14

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

78.926

78.926

78.926

Reserves & Surplus

165.063

200.585

222.823

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

243.989

279.511

301.749

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

59.156

36.283

248.756

Total borrowings

59.156

36.283

248.756

Debt/Equity ratio

0.242

0.130

0.824

 

 

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

712.324

458.613

492.434

 

 

(35.617)

7.375

 

 

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

712.324

458.613

492.434

Profit/ (Loss)

106.645

83.969

22.237

 

14.97 %

18.31 %

4.52 %

 

 

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

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

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

 

INDEX OF CHARGE: NO CHARGES EXISTS FOR COMPANY

 

FIXED ASSETS:

 

Tangible assets

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Office equipment
  • Computer equipments
  • Vehicles

 

Intangible assets

 

  • Computer software

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 67.77

UK Pound

1

INR 89.96

Euro

1

INR 78.86

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHT

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

KVT

 


 

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.