|
|
|
MIRA INFORM REPORT
|
Report No. : |
494798 |
|
Report Date : |
03.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
BESMAK COMPONENTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A-45, SIPCOT Industrial Growth Centre, Oragadam, Sriperumbadur Taluka,
Kancheepuram District – 602105, Tamilnadu |
|
Tel. No.: |
91-44-67123333 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
18.10.1994 |
|
|
|
|
Com. Reg. No.: |
18-028942 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 34.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U33112TN1994PTC028942 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0495013366 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACB2531N |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Available |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Automobile connectors and other components for
automobiles. (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 |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 506000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Besmak Components Private Limited was incorporated in the year 1994. For the financial year 2017, the revenue of the company has increased
by 7.53% along with decent profit margin of 6.94%. The satisfactory financial profile of the company is marked by
sufficient networth base along with negligible debt level. The rating takes into consideration the subject’s long track record of
business operations along with extensive experience of its promoters. Business is active. Payments 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.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
Not Available |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2016.
BIFR (Board for Industrial & Financial Reconstruction) LISTING
STATUS
Subject’s name is not listed as a Sick Unit in
the publicly available BIFR (Board for Industrial & Financial
Reconstruction) list as of 03.03.2018
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 : |
A-45, SIPCOT Industrial Growth Centre, Oragadam, Sriperumbadur Taluka,
Kancheepuram District – 602105, Tamilnadu, India |
|
Tel. No.: |
91-44-67123333 / 26802210 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory 2 / Administrative Office : |
241, Avadi – Poonamallee Main Road, K Veeraragavavapuram, Chennai –
600077, Tamilnadu, India |
|
Tel. No.: |
91-44-26802210 |
|
Fax No.: |
91-44-26802210 |
|
Area : |
21000 Sq. ft. |
|
Location : |
Rented |
|
|
|
|
Warehouse : |
Haryana Plot No.2, Basement, Pataudi Road, Gurgaon – 122001, Haryana, India Tel No: 91-124-2220318 Gut No.134/2, Shop No.3, Chakantalegaon Road, Mahalunge, Chakan (Near Jindal),
Pune – 410501, Maharashtra, India |
DIRECTORS
As on 31.03.2017
|
Name : |
Mrs. Hema Hari |
||||||||
|
Designation : |
Managing Director |
||||||||
|
Address : |
F1, 134, Sundaram Street, Sree Raag Apartments, Chinmaya Nagar, Stage I,
Chennai – 600111, Tamilnadu, India |
||||||||
|
Date of Birth/Age : |
12.12.1974 |
||||||||
|
Qualification : |
Post Graduate |
||||||||
|
Date of Appointment : |
19.09.2005 |
||||||||
|
DIN No.: |
00920335 |
||||||||
|
Other
Directorship:
|
|||||||||
|
|
|
||||||||
|
Name : |
Mr. Rajesh Ramannambesan |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
F1, 134, Sundaram Street, Sree Raag Apartments, Chinmaya Nagar, Stage I,
Chennai – 600111, Tamilnadu, India |
||||||||
|
Date of Birth : |
14.11.1976 |
||||||||
|
Qualification : |
Engineer |
||||||||
|
Date of Appointment : |
20.06.2005 |
||||||||
|
DIN No.: |
00630328 |
||||||||
|
Other
Directorship:
|
|||||||||
|
|
|
||||||||
|
Name : |
Devi Narayanan Nambiar |
||||||||
|
Designation : |
Director |
||||||||
|
Address : |
Royal Towers, Flat No.403, A Wing, Sector 8A, Airoli, Navi Mumbai –
400 708, Maharashtra, India |
||||||||
|
Qualification : |
Graduate |
||||||||
|
Date of Birth : |
21.02.1971 |
||||||||
|
Date of Appointment : |
20.06.2005 |
||||||||
|
DIN No.: |
00728624 |
||||||||
|
Other
Directorship:
|
|||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Shareholders |
|
No. of Shares |
|
Rajesh Ramannambesan |
|
195 |
|
Hema Hari |
|
3449415 |
|
Devi Narayan Nambiar |
|
195 |
|
Ambika Chulliyie |
|
195 |
|
Total |
|
3450000 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoters (Individual/Hindu Undivided Family-Indian) |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing of Automobile connectors and other components for
automobiles. (Registered Activity) |
||||
|
|
|
||||
|
Products/ Services : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Available |
||||
|
|
|
||||
|
Imports : |
Not Available |
||||
|
|
|
||||
|
Terms : |
Not Available |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
Krishnan and Natarajan Chartered Accountants |
|
Address : |
Flat No.C, Second Floor, Crystal Lawn, Old No.18, New No.20, Haddows Road,
1st street, Nungambakkam, Chennai – 600034, Tamilnadu, India |
|
Tel. No.: |
91-44-45000304 |
|
Income-tax
PAN of auditor or auditor's firm : |
AABSK1691E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary : |
CNH Moulds Private Limited (CIN No.: U25194TN2012PTC086932) |
CAPITAL STRUCTURE
As on 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
4000000 |
Equity Shares |
INR 10/- each |
INR 40.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3450000 |
Equity Shares |
INR 10/- each |
INR 34.500
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET (STANDALONE)
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
34.500 |
34.500 |
34.500 |
|
(b) Reserves & Surplus |
142.749 |
104.648 |
87.195 |
|
(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) |
177.249 |
139.148 |
121.695 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
104.552 |
62.688 |
64.082 |
|
(b) Deferred tax liabilities (Net) |
8.936 |
11.383 |
5.307 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) Long-term
provisions |
5.784 |
4.803 |
4.745 |
|
Total Non-current
Liabilities (3) |
119.272 |
78.874 |
74.134 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
145.260 |
145.020 |
125.583 |
|
(b) Trade
payables |
59.619 |
54.702 |
61.302 |
|
(c) Other
current liabilities |
28.284 |
22.151 |
23.438 |
|
(d) Short-term
provisions |
9.979 |
10.876 |
1.803 |
|
Total Current
Liabilities (4) |
243.142 |
232.749 |
212.126 |
|
|
|
|
|
|
TOTAL |
539.663 |
450.771 |
407.955 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
280.391 |
227.978 |
196.913 |
|
(ii)
Intangible Assets |
2.071 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
0.411 |
0.411 |
0.000 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
10.070 |
10.070 |
5.070 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term Loan and Advances |
27.729 |
13.405 |
11.192 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
320.672 |
251.864 |
213.175 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
40.191 |
50.978 |
47.048 |
|
(c) Trade
receivables |
150.710 |
122.530 |
132.066 |
|
(d) Cash
and cash equivalents |
4.573 |
3.964 |
4.414 |
|
(e)
Short-term loans and advances |
11.588 |
10.644 |
5.906 |
|
(f) Other
current assets |
11.929 |
10.791 |
5.346 |
|
Total
Current Assets |
218.991 |
198.907 |
194.780 |
|
|
|
|
|
|
TOTAL |
539.663 |
450.771 |
407.955 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
616.298 |
573.096 |
486.329 |
|
|
Other Income |
2.099 |
1.146 |
3.209 |
|
|
TOTAL |
618.397 |
574.242 |
489.538 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Sales |
356.184 |
330.301 |
279.196 |
|
|
Purchases of
Stock-in-Trade |
0.000 |
0.000 |
0.000 |
|
|
Employees benefits
expense |
80.673 |
69.615 |
64.98 |
|
|
Other expenses |
86.239 |
96.670 |
89.815 |
|
|
TOTAL |
523.096 |
496.586 |
433.991 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
95.301 |
77.656 |
55.547 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
28.603 |
26.612 |
27.544 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
66.698 |
51.044 |
28.003 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
18.633 |
13.992 |
14.457 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
48.065 |
37.052 |
13.546 |
|
|
|
|
|
|
|
Less |
TAX |
5.281 |
13.630 |
1.201 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
42.784 |
23.422 |
12.345 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
12.40 |
6.79 |
3.58 |
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 flow from operating activity |
NA |
NA |
NA |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
89.26 |
78.04 |
99.12 |
|
|
|
|
|
|
Account Receivables Turnover ( Income / Sundry Debtors) |
4.09 |
4.68 |
3.68 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
61.09 |
60.45 |
80.14 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
2.37 |
1.52 |
1.18 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.34 |
0.34 |
0.28 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.64 |
0.66 |
0.68 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.41 |
1.49 |
1.56 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.37 |
1.67 |
1.74 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
1.60 |
1.64 |
1.62 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
3.33 |
2.92 |
2.02 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales)
* 100] |
% |
6.94 |
4.09 |
2.54 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
7.93 |
5.20 |
3.03 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
24.14 |
16.83 |
10.14 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.90 |
0.85 |
0.92 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.74 |
0.64 |
0.70 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.33 |
0.31 |
0.30 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
7.24 |
6.02 |
5.50 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.90 |
0.85 |
0.92 |
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 |
34.500 |
34.500 |
34.500 |
|
Reserves & Surplus |
87.195 |
104.648 |
142.749 |
|
Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
121.695 |
139.148 |
177.249 |
|
|
|
|
|
|
long-term borrowings |
64.082 |
62.688 |
104.552 |
|
Short term borrowings |
125.583 |
145.020 |
145.260 |
|
Total borrowings |
189.665 |
207.708 |
249.812 |
|
Debt/Equity ratio |
1.559 |
1.493 |
1.409 |
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 |
486.329 |
573.096 |
616.298 |
|
|
|
17.841 |
7.538 |
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 |
486.329 |
573.096 |
616.298 |
|
Profit/(Loss) |
12.345 |
23.422 |
42.784 |
|
|
2.54% |
4.09% |
6.94% |
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
34.500 |
34.500 |
|
(b) Reserves &
Surplus |
|
119.733 |
90.857 |
|
(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) |
|
154.233 |
125.357 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
105.407 |
66.078 |
|
(b) Deferred tax
liabilities (Net) |
|
8.343 |
11.390 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
5.784 |
4.803 |
|
Total Non-current
Liabilities (3) |
|
119.534 |
82.271 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
149.042 |
118.616 |
|
(b) Trade payables |
|
70.082 |
66.713 |
|
(c) Other current
liabilities |
|
31.419 |
64.764 |
|
(d) Short-term provisions |
|
9.979 |
3.322 |
|
Total Current Liabilities
(4) |
|
260.522 |
253.415 |
|
|
|
|
|
|
TOTAL |
|
534.289 |
461.043 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
276.139 |
239.078 |
|
(ii) Intangible Assets |
|
2.071 |
0.000 |
|
(iii) Capital
work-in-progress |
|
0.411 |
0.411 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.270 |
0.270 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
|
16.497 |
8.877 |
|
(e) Other Non-current
assets |
|
0.000 |
0.000 |
|
Total Non-Current Assets |
|
295.388 |
248.636 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
56.776 |
57.955 |
|
(c) Trade receivables |
|
153.950 |
128.208 |
|
(d) Cash and cash
equivalents |
|
4.587 |
3.989 |
|
(e) Short-term loans and
advances |
|
11.659 |
11.465 |
|
(f) Other current assets |
|
11.929 |
10.790 |
|
Total Current Assets |
|
238.901 |
212.407 |
|
|
|
|
|
|
TOTAL |
|
534.289 |
461.043 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
618.709 |
581.015 |
|
|
Other Income |
|
2.188 |
5.667 |
|
|
TOTAL |
|
620.897 |
586.682 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Sales |
|
376.304 |
339.364 |
|
|
Purchases of
Stock-in-Trade |
|
0.000 |
0.000 |
|
|
Employees benefits expense |
|
103.386 |
88.314 |
|
|
Other expenses |
|
55.722 |
77.873 |
|
|
TOTAL |
|
535.412 |
505.551 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
85.485 |
81.131 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
29.595 |
27.894 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
55.890 |
53.237 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
18.581 |
16.898 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
37.309 |
36.339 |
|
|
|
|
|
|
|
Less |
TAX |
|
4.679 |
13.948 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
32.630 |
22.391 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
9.46 |
6.49 |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check list by
info agents |
Available in
Report (Yes/No) |
|
1 |
Year of establishment |
Yes |
|
2 |
Constitution of the entity -Incorporation
details |
Yes |
|
3 |
Locality of the entity |
Yes |
|
4 |
Premises details |
No |
|
5 |
Buyer visit details |
-- |
|
6 |
Contact numbers |
Yes |
|
7 |
Name of the person contacted |
No |
|
8 |
Designation of contact person |
No |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners / Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
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 |
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 |
REVIEW OF BUSINESS
OPERATIONS AND FUTURE PROPECTS
The company is vigorously pursuing strategies to increase the profits and
earnings per share in the forthcoming years. The net profit for the reported
year is INR 42.784 Million and is expecting a further increase for the FY
2017-18.
UNSECURED LOAN
|
PARTICULARS |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Bajaj Finserv Limited (New Loan) |
2.610 |
0.419 |
|
Edwlweless Retail Finance Limited |
0.493 |
1.783 |
|
Equitas Small Finance Bank Limited |
4.783 |
0.000 |
|
Fullerton India Credit Company Limited |
3.749 |
1.257 |
|
HDFC Bank Limited (Loan A/c No. 25721121) |
0.000 |
0.700 |
|
HDFC Bank Limited (Loan A/c No. 40706781 (01.07.16) |
4.073 |
0.000 |
|
ICICI Bank Loan A/c No. UPCHE00027170661 |
0.000 |
0.586 |
|
ICICI Bank Loan A/c No. UPCHR00034516858 (270616) |
3.059 |
0.000 |
|
IndusInd Bank Loan A/c No.706000005839 |
0.000 |
0.482 |
|
Kotak Mahindra Bank Limited A/c No. CGS123625417 New |
1.614 |
4.041 |
|
Magma Fincrop Limited |
5.574 |
0.751 |
|
Ratnakar Bank Limited (Loan A/c No. 809000284355) |
0.326 |
1.261 |
|
Religare Finvest Limited |
0.000 |
0.908 |
|
Tata Capital Financial Services Limited |
0.000 |
0.000 |
|
Tata Capital Financial Services Limited (030117) |
4.196 |
0.000 |
|
Less : Current maturities |
(8.830) |
(9.524) |
|
Total |
21.647 |
2.664 |
INDEX
OF CHARGES
|
Charges Registered |
|||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Amount |
Address |
|
1 |
G27456250 |
100074381 |
HERO FINCORP LIMITED |
22/07/2016 |
- |
45000000.0 |
34, COMMUNITY CENTRE, BASANT LOKVASANT VIHAR NEW DELHI 110057 INDIA |
|
2 |
C15591910 |
10390822 |
THE SOUTH INDIAN BANK LIMITED |
19/11/2012 |
18/06/2014 |
19500000.0 |
NUNGAMBAKKAM BRANCH, NIAGRA APPARTMENTS,NO.1, STERLING ROAD, NUNGAMBAKKAM, CHENNAI TAMILNADU 600034 INDIA |
|
3 |
G75789552 |
90290796 |
SOUTH INDIAN BANK |
09/09/2005 |
29/08/2017 |
409500000.0 |
NUNGAMBAKKAM BRANCH,NO.1, STERLING ROAD, NUNGAMBAKKAM CHENNAI TAMILNADU 600034 INDIA |
|
4 |
Y10404452 |
90281525 |
THE TAMILNADU INDUSTRIAL INVESTMENT CORPORATION |
27/10/1999 |
- |
7500000.0 |
473 ; ANNA SALAI ; NANDANAM CHENNAI TAMILNADU 600035 INDIA |
|
5 |
Y10406680 |
90283753 |
THE SOUTH INDIAN BANK LTD. |
25/04/1997 |
02/07/2001 |
2500000.0 |
NUNGAMBAKKAM BRANCH CHENNAI TAMILNADU 600034 INDIA |
|
6 |
Y10404373 |
90281446 |
THE TAMILNADU INDUSTRIAL INVESTMENT CORPORATION |
11/10/1995 |
- |
2600000.0 |
ARULMANAI ; 27 WHITES ROAD MADRAS TAMILNADU 600014 INDIA |
FIXED ASSETS
- Land
- Building
- Plant and Machinery
- Moulds
- Furniture and Fixture
- Computer
- Solar Plant
- Vehicle
- 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 65.22 |
|
|
1 |
INR 89.70 |
|
Euro |
1 |
INR 79.50 |
INFORMATION DETAILS
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
SUD |
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.