MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

496512

Report Date :

08.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DG CORPORATION PRIVATE LIMITED        

 

 

Registered Office :

D-108, M.I.D.C., Ambad, Nashik – 422010, Maharashtra

Mobile No.:

91-9422245657 (Mr. Manish Mahashabade)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

10.08.2010

 

 

Com. Reg. No.:

11-206442

 

 

Capital Investment / Paid-up Capital :

INR 45.150 Million

 

 

CIN No.:

[Company Identification No.]

U28998MH2010PTC206442

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AADCD5416D1Z0

 

 

PAN No.:

[Permanent Account No.]

AADCD5416D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Subject is engaged in the manufacturing and sale of Sheet metal Components, Tools, Dies, Jigs and Fixtures. (Registered activity)

 

 

No. of Employees :

Information declined 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 :

Good

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

DG Corporation Private Limited was incorporated in the year 2010. It is a manufacturer of Parts and Accessories of the Motor Vehicles.

 

For the financial year 2017, the company has achieved 36.68% growth in its revenue as compared to previous year revenue and has maintained healthy profitability margin of 15.58% during the year under review.

 

The sound financial profile of the company marked by adequate networth base along with strong debt coverage indicators due to debt free balance sheet profile.

 

Rating takes into consideration equity infused by its promoters.

 

However, rating strengths are partially offset by unfavourable gap between trade payables and trade receivables.

 

Business is active. Payments seems to be usually correct.

 

In view of aforesaid, the company can be considered for business 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

 

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 08.03.2018

 

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.

 

INFORMATION DENIED BY

 

Name :

Mr. Manish Mahashabale

Designation :

Director

Contact No.:

91-9422245657

Date :

08.03.2018

 

Tel. No.: 91-253-2381035 – Given number is not working.

 

 

 

LOCATIONS

 

Registered Office :

D-108, M.I.D.C., Ambad, Nashik – 422010, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9422245657 (Mr. Manish Mahashabade)

Fax No.:

Not Available

E-Mail :

mahashabde@dgcorp.in

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Manish Ramesh Mahashabde

Designation :

Director

Address :

Samruddhi E-4 Serene Meadows Gangapur Road, Nashik – 422013, Maharashtra, India

Date of Birth/Age :

26.02.1979

Date of Appointment :

10.08.2010

DIN No.:

02733503

 

 

Name :

Mr. Shailendra Ramesh Mahashabde

Designation :

Director

Address :

Aishwary E-5, Serene Meadows Gangapur Road, Nasik – 422013, Maharashtra, India

Date of Birth/Age :

19.08.1977

Date of Appointment :

10.08.2010

DIN No.:

02733537

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Manish Ramesh Mahashabde

2152500

47.67

Shailendra Ramesh Mahashabde

2362500

52.33

Total

4515000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Subject is engaged in the manufacturing and sale of Sheet metal Components, Tools, Dies, Jigs and Fixtures. (Registered activity)

 

 

Products :

Item Code No.

Product Description

29209

Manufacturing of Sheet Metal Components, Tools, Dies, Jigs and Fixtures

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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 declined by the management

 

 

Bankers :

Bank Name

Not Divulged

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

Rajendra P. Shah and Company

Chartered Accountants

Address :

06, Archit Enclave, Kotwal Park, Near Swimming Pool, Trimbak Road, NASHIK – 422002, Maharashtra, India

Tel. No.:

91-253-2581651 / 2315737

Mobile No.:

91-9422249670

Fax No.:

91-253-2315842

E-Mail :

rajendrapshah@gmail.com

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

AMTPS4861N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

After 29.09.2017

 

Authorised Capital : INR 100.000 Million

 

 

Issued, Subscribed & Paid-up Capital : INR 90.300 Million

 

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

INR 10/- each

INR 50.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4515000

Equity Shares

INR 10/- each

INR 45.150 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

45.150

30.100

30.100

(b) Reserves & Surplus

109.151

94.893

69.739

(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)

154.301

124.993

99.839

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

1.450

(b) Deferred tax liabilities (Net)

5.235

3.527

1.924

(c) Other long term liabilities

3.594

2.761

1.989

(d) long-term provisions

0.173

0.199

0.165

Total Non-current Liabilities (3)

9.002

6.487

5.528

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

15.622

6.367

5.238

(c) Other current liabilities

1.509

1.173

0.387

(d) Short-term provisions

16.021

11.071

8.672

Total Current Liabilities (4)

33.152

18.611

14.297

 

 

 

 

TOTAL

196.455

150.091

119.664

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

53.971

54.971

28.764

(ii) Intangible Assets

0.111

0.078

0.109

(iii) Capital work-in-progress

0.012

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

19.377

14.554

12.681

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.165

0.263

0.278

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

73.636

69.866

41.832

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

7.277

5.690

4.249

(c) Trade receivables

46.426

27.608

20.866

(d) Cash and cash equivalents

50.449

33.793

44.721

(e) Short-term loans and advances

18.468

12.935

7.820

(f) Other current assets

0.199

0.199

0.176

Total Current Assets

122.819

80.225

77.832

 

 

 

 

TOTAL

196.455

150.091

119.664

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

188.058

140.673

121.533

 

Other Income

4.146

5.770

4.357

 

TOTAL

192.204

146.443

125.890

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

111.271

84.922

79.873

 

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

(1.404)

(0.764)

0.464

 

Employees benefits expense

12.745

8.839

7.290

 

Exceptional Items

0.000

0.000

3.262

 

Other expenses

21.751

14.737

14.165

 

TOTAL

144.363

107.734

105.054

 

 

 

 

 

 

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

47.841

38.709

20.836

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.014

0.127

0.814

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

47.827

38.582

20.022

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

3.853

2.214

2.266

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

43.974

36.368

17.756

 

 

 

 

 

Less

TAX

14.666

11.214

7.522

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

29.308

25.154

10.234

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

0.000

0.864

0.000

 

TOTAL EARNINGS

0.000

0.864

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.038

0.000

0.000

 

Capital Goods

0.000

25.529

0.000

 

TOTAL IMPORTS

0.038

25.529

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

6.49

5.57

3.40

 

 

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

36.275

29.250

26.346

Net cash flow from operating activity

23.820

19.104

18.221

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

90.11

71.63

62.67

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.05

5.10

5.82

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

51.24

27.37

23.94

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

6.57

6.80

4.90

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.88

0.70

0.72

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.17

0.12

0.13

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.01

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.21

0.15

0.14

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.35

0.44

0.29

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3417.21

304.80

25.60

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

15.58

17.88

8.42

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

14.92

16.76

8.55

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

18.99

20.12

10.25

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.70

4.31

5.44

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

3.49

4.00

5.15

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.79

0.83

0.83

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.05

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.70

4.31

5.44

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

30.100

30.100

45.150

Reserves & Surplus

69.739

94.893

109.151

Share Application money pending allotment

0.000

0.000

0.000

Net worth

99.839

124.993

154.301

 

 

 

 

Long Term borrowings

1.450

0.000

0.000

Short Term borrowings

0.000

0.000

0.000

Total borrowings

1.450

0.000

0.000

Debt/Equity ratio

0.015

0.000

0.000

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

121.533

140.673

188.058

 

 

15.749

33.685

 

 

 

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

121.533

140.673

188.058

Profit

10.234

25.154

29.308

 

8.42%

17.88%

15.58%

 

 

 

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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

CORPORATE INFORMATION:

 

Subject is private limited company domiciled in India and incorporated under the provisions of the companies Act 1956. The company is engaged in the manufacturing and sale of Sheet metal Components, Tools, Dies, Jigs and Fixtures. The company mainly calers to domestic market.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Leasehold Land
  • Buildings
  • Plant and Machinery
  • Factory Equipment
  • Furniture and Fixture
  • Office Equipment
  • Electrical Installations
  • Computer
  • Vehicles
  • Tools and Dies.

 

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 65.99

UK Pound

1

INR 89.90

Euro

1

INR 80.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

VRS

 

 

Report Prepared by :

SUJ


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--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.