|
|
|
MIRA INFORM REPORT
|
Report No. : |
496178 |
|
Report Date : |
10.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
MILESTONE GEARS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
58, Sector 1, Industrial Area, Parwanoo, District Solan – 173220,
Himachal Pradesh |
|
Tel. No.: |
91-1733-220236 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
27.04.1984 |
|
|
|
|
Com. Reg. No.: |
06-005831 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 30.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29130HP1984PTC005831 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
2206002337 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACM9431E |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer, Supplier and Dealer of Automotive Parts like gears, axles, shafts etc. (Registered Activity and also Confirmed by management) |
|
|
|
|
No. of Employees
: |
2000 (Approximately) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 1499000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Milestone Gears Private Limited is a manufacturer, supplier and dealer of Automotive Parts like gears, axles, shafts etc. The company was incorporated in the year 1984 and is based in Himachal Pradesh, India. It is an established company having good track record. For the financial year ended 2017, the company has witnessed a healthy growth in its revenue and has achieved fair profit margin at 2.31% (approximately). The company possesses sound financial profile marked by healthy networth base along with fair debt level and favorable gap between trade payables to its trade receivables. The company also derives strength from its long established track record of business operations. Trade relations are reported as fair. Business is active. Payment
terms are seems to be regular and as per commitments. In view of the aforesaid, the company can be considered for business
dealings at usual trade terms and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
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 |
CARE |
|
Rating |
Long term rating = BBB- |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk. |
|
Date |
20.04.2017 |
|
Rating Agency Name |
CARE |
|
Rating |
Short term rating = A3 |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
20.04.2017 |
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 10.03.2018
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 PARTED BY
|
Name : |
Mr. Ishaan |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-1733-220236 |
|
Date : |
09.03.2018 |
LOCATIONS
|
Registered Office : |
Plot No.:58, Sector 1, Industrial Area, Parwanoo, District Solan –
173220, Himachal Pradesh, India |
|
Tel. No.: |
91-1792-234163 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
Locality : |
Industrial |
|
|
|
|
Corporate Office / Factory: |
KK - 12&13, H.S.I.D.C. Industrial Area, Kalka – 133302, Haryana, India |
|
Tel. No.: |
91-1733- 220087 |
|
Fax No.: |
|
|
Location : |
Owned |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Aman Tandon |
||||||||||||||||||||
|
Designation : |
Managing Director |
||||||||||||||||||||
|
Address : |
House No. 75, Sector 7, Panchkula- 134109, Haryana, India |
||||||||||||||||||||
|
Date of Birth/Age : |
03.09.1974 |
||||||||||||||||||||
|
Date of Appointment : |
16.04.2016 |
||||||||||||||||||||
|
PAN No.: |
AAHPT2699F |
||||||||||||||||||||
|
DIN No.: |
02159395 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
|
|
|
||||||||||||||||||||
|
Name : |
Mr. Ashok Kumar Tandon |
||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||
|
Address : |
House No. – 75, Sector – 7, Panchkula- 134109, Haryana, India |
||||||||||||||||||||
|
Date of Birth/Age : |
26.03.1946 |
||||||||||||||||||||
|
Date of Appointment : |
16.04.2016 |
||||||||||||||||||||
|
PAN No.: |
AAHPT2698E |
||||||||||||||||||||
|
DIN No.: |
00968232 |
||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Ishaan |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS
As on 31.03.2017
|
Names of Shareholders |
No. of Shares |
|
Ashok Kumar Tandon |
1749900 |
|
Aradhna Tandon |
250250 |
|
Aman Tandon |
499780 |
|
Amit Tandon |
249770 |
|
BP Tandon |
100 |
|
Rajni Tandon |
100 |
|
Gagandeep |
250100 |
|
Total |
3000000 |
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 : |
Manufacturer, Supplier and Dealer of Automotive Parts like gears, axles, shafts etc. (Registered Activity and also Confirmed by management) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|||||
|
Products : |
Shafts Axels Gears |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|||||
|
Products : |
Machinery |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|||||
|
Selling : |
Credit (60 / 90 Days) |
||||
|
|
|
||||
|
Purchasing : |
Advance Payment and Cash |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Customers : |
Manufacturer
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
2000 (Approximately) |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
JR Khanna and Company Chartered Accountants |
|
Address : |
House No 515, Sector 36-B, Chandigarh, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AABAP1432F |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary : |
|
CAPITAL STRUCTURE
As on 30.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3000000 |
Equity Shares |
INR 10/- each |
INR 30.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
3000000 |
Equity Shares |
INR 10/- each |
INR 30.000 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 |
30.000 |
30.000 |
30.000 |
|
(b) Reserves & Surplus |
494.756 |
443.930 |
411.002 |
|
(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) |
524.756 |
473.930 |
441.002 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
430.195 |
355.480 |
371.269 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
15.250 |
12.220 |
8.522 |
|
Total Non-current
Liabilities (3) |
445.445 |
367.700 |
379.791 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
627.421 |
505.113 |
315.961 |
|
(b) Trade
payables |
252.235 |
185.420 |
231.233 |
|
(c) Other current
liabilities |
184.352 |
158.872 |
237.675 |
|
(d) Short-term
provisions |
22.204 |
11.207 |
8.202 |
|
Total Current
Liabilities (4) |
1086.212 |
860.612 |
793.071 |
|
|
|
|
|
|
TOTAL |
2056.413 |
1702.242 |
1613.864 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
824.689 |
627.852 |
554.539 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii)
Capital work-in-progress |
96.299 |
179.963 |
135.227 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
10.321 |
12.334 |
15.663 |
|
(c) Deferred tax assets (net) |
18.647 |
26.249 |
21.731 |
|
(d) Long-term Loan and Advances |
19.014 |
22.957 |
32.745 |
|
(e) Other Non-current
assets |
27.912 |
21.781 |
4.328 |
|
Total Non-Current
Assets |
996.882 |
891.136 |
764.233 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
487.286 |
365.806 |
326.693 |
|
(c) Trade
receivables |
479.573 |
345.068 |
390.692 |
|
(d) Cash
and cash equivalents |
5.284 |
26.251 |
11.646 |
|
(e)
Short-term loans and advances |
87.388 |
73.981 |
120.600 |
|
(f) Other
current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
1059.531 |
811.106 |
849.631 |
|
|
|
|
|
|
TOTAL |
2056.413 |
1702.242 |
1613.864 |
PROFIT
& LOSS ACCOUNT (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Revenue
from operations |
2199.841 |
1698.135 |
1945.530 |
|
|
Other Income |
1.560 |
5.248 |
4.255 |
|
|
TOTAL |
2201.401 |
1703.383 |
1949.785 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1065.585 |
795.410 |
1073.237 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(159.341) |
(41.229) |
(126.627) |
|
|
Employee benefit expense |
220.529 |
210.885 |
190.044 |
|
|
CSR expenditure |
0.300 |
1.600 |
0.000 |
|
|
Other expenses |
774.751 |
488.849 |
569.146 |
|
|
Exceptional items before tax |
0.052 |
0.000 |
0.000 |
|
|
Extraordinary items before tax |
0.190 |
0.000 |
0.000 |
|
|
TOTAL |
1902.066 |
1455.515 |
1705.800 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
299.335 |
247.868 |
243.985 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
109.863 |
96.943 |
82.515 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
189.472 |
150.925 |
161.470 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
119.554 |
108.485 |
113.106 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
69.918 |
42.440 |
48.364 |
|
|
|
|
|
|
|
Less |
TAX |
19.092 |
9.512 |
5.477 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
50.826 |
32.928 |
42.887 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
17.00 |
11.00 |
14.29 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
119.908 |
121.040 |
141.979 |
|
Net cash flows from (used in) operations |
136.781 |
177.502 |
178.637 |
|
Net cash flows from (used in) operating activities |
123.950 |
164.813 |
163.846 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
79.57 |
74.17 |
73.30 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
4.59 |
4.92 |
4.98 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
86.40 |
85.09 |
78.64 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.61 |
0.68 |
0.75 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
0.33 |
0.31 |
0.35 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.80 |
0.79 |
0.81 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
2.24 |
2.07 |
1.88 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
2.07 |
1.82 |
1.80 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
1.76 |
1.70 |
1.56 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
2.72 |
2.56 |
2.96 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) *
100) |
% |
2.31 |
1.94 |
2.20 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
2.47 |
1.93 |
2.66 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
9.69 |
6.95 |
9.72 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
0.98 |
0.94 |
1.07 |
|
|
|
|
|
|
Quick Ratio ((Current Assets
– Inventories) / Current Liabilities) |
0.53 |
0.52 |
0.66 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.26 |
0.28 |
0.27 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
39.25 |
32.72 |
27.64 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
0.98 |
0.94 |
1.07 |
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 |
30.000 |
30.000 |
30.000 |
|
Reserves & Surplus |
411.002 |
443.930 |
494.756 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
441.002 |
473.930 |
524.756 |
|
|
|
|
|
|
long-term borrowings |
371.269 |
355.480 |
430.195 |
|
Short term borrowings |
315.961 |
505.113 |
627.421 |
|
Current maturities of
long-term debts |
141.979 |
121.040 |
119.908 |
|
Total
borrowings |
829.209 |
981.633 |
1177.524 |
|
Debt/Equity
ratio |
1.880 |
2.071 |
2.244 |
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 |
1945.530 |
1698.135 |
2199.841 |
|
|
|
(12.716) |
29.545 |
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 |
1945.530 |
1698.135 |
2199.841 |
|
Profit |
42.887 |
32.928 |
50.826 |
|
|
2.20% |
1.94% |
2.31% |
ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
30.000 |
30.000 |
|
(b) Reserves and Surplus |
|
494.756 |
443.930 |
|
(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) |
|
524.756 |
473.930 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
430.420 |
355.706 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
15.250 |
12.220 |
|
Total Non-current
Liabilities (3) |
|
445.670 |
367.926 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
627.420 |
505.113 |
|
(b) Trade
payables |
|
252.235 |
185.419 |
|
(c) Other
current liabilities |
|
184.362 |
158.889 |
|
(d) Short-term
provisions |
|
22.204 |
11.207 |
|
Total Current
Liabilities (4) |
|
1086.221 |
860.628 |
|
|
|
|
|
|
TOTAL |
|
2056.798 |
1702.635 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
824.689 |
627.852 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
|
97.149 |
180.813 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.025 |
|
(b) Non-current Investments |
|
6.435 |
8.323 |
|
(c) Deferred tax assets (net) |
|
18.647 |
26.249 |
|
(d)
Long-term loans and advances |
|
19.014 |
22.957 |
|
(e) Other
Non-current assets |
|
32.317 |
26.336 |
|
Total Non-Current
Assets |
|
998.251 |
892.555 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
487.286 |
365.806 |
|
(c) Trade
receivables |
|
479.573 |
345.068 |
|
(d) Cash and
bank balances |
|
5.309 |
26.276 |
|
(e)
Short-term loans and advances |
|
86.379 |
72.930 |
|
(f) Other
current assets |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
1058.547 |
810.080 |
|
|
|
|
|
|
TOTAL |
|
2056.798 |
1702.635 |
PROFIT
& LOSS ACCOUNT (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Revenue
from operations |
|
2199.841 |
1698.135 |
|
|
Other Income |
|
1.560 |
5.248 |
|
|
TOTAL |
|
2201.401 |
1703.383 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1065.585 |
795.410 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(159.341) |
(41.229) |
|
|
Employee benefit expense |
|
213.929 |
210.885 |
|
|
Other expenses |
|
781.651 |
490.449 |
|
|
Exceptional items before tax |
|
0.052 |
0.000 |
|
|
Extraordinary items before tax |
|
0.190 |
0.000 |
|
|
TOTAL |
|
1902.066 |
1455.515 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
299.335 |
247.868 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
109.863 |
96.943 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
189.472 |
150.925 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
119.554 |
108.485 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
69.918 |
42.440 |
|
|
|
|
|
|
|
Less |
TAX |
|
19.092 |
9.513 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
50.826 |
32.927 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
17.00 |
11.00 |
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 |
Yes |
|
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 |
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) |
Yes |
|
16] |
No. of employees |
Yes |
|
17] |
Details of sister concerns |
Yes |
|
18] |
Major suppliers |
No |
|
19] |
Major customers |
No |
|
20] |
Banking Details |
Yes |
|
21] |
Banking facility details |
Yes |
|
22] |
Conduct of the banking account |
-- |
|
23] |
Financials, if provided |
Yes |
|
24] |
Capital in the business |
Yes |
|
25] |
Last accounts filed at ROC, if applicable |
Yes |
|
26] |
Turnover of firm for last three years |
Yes |
|
27] |
Reasons for variation <> 20% |
-- |
|
28] |
Estimation for coming financial year |
No |
|
29] |
Profitability for last three years |
Yes |
|
30] |
Major shareholders, if available |
Yes |
|
31] |
External Agency Rating, if available |
Yes |
|
32] |
Litigations that the firm/promoter
involved in |
-- |
|
33] |
Market information |
-- |
|
34] |
Payments terms |
Yes |
|
35] |
Negative Reporting by Auditors in the
Annual Report |
No |
NATURE OF BUSINESS:
the Company") is engaged in business of manufacturing and or dealing in Automotive Parts like gears, axles, shafts etc.
UNSECURED LOAN
|
PARTICULAR |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Loans and advances from directors |
8.600 |
8.600 |
|
|
|
|
|
Total |
8.600 |
8.600 |
INDEX
OF CHARGES
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of
Modification |
Date of
Satisfaction |
Amount |
Address |
|
1 |
G36274827 |
100078352 |
DIRECTOR OF INDUSTRIES THROUGH DEPUTY DIRECTOR OF INDUSTRIES |
17/01/2017 |
- |
- |
3000000.0 |
SINGLE WINDOW CLEARANCE AGENCY BADDI-173205 HIMACHAL PRADESH |
|
2 |
G48418263 |
100045530 |
ICICI BANK LIMITED |
25/07/2016 |
28/06/2017 |
- |
160000000.0 |
ICICI BANK TOWER, NEAR CHAKLI CIRCLE,OLD PADRA ROAD VADODARA-390007 GUJARAT, INDIA |
|
3 |
G59491506 |
100017578 |
STATE BANK OF INDIA |
09/03/2016 |
16/10/2017 |
- |
690000000.0 |
SME BADDIDIST SOLAN BADDI-173205 HIMACHAL PRADESH |
|
4 |
G00328716 |
100016379 |
STATE BANK OF INDIA |
03/03/2016 |
- |
- |
165000000.0 |
SME BADDIDIST SOLAN BADDI-173205 HIMACHAL PRADESH |
|
5 |
G47236450 |
10623391 |
HDFC BANK LIMITED |
28/12/2015 |
28/04/2017 |
- |
500000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WEST MUMBAI-400013 MAHARASHTRA INDIA |
|
6 |
G63435184 |
10566953 |
HDFC BANK LIMITED |
12/02/2015 |
01/08/2017 |
- |
300000000.0 |
HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WEST MUMBAI-400013 MAHARASHTRA INDIA |
|
7 |
C35785880 |
10534581 |
YES BANK LIMITED |
04/11/2014 |
- |
- |
150000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLI,MUMBAI-400018 MAHARASHTRA INDIA |
|
8 |
B91130021 |
10464200 |
DIRECTOR OF INDUSTRIES THROUGH MEMBER SECRETARY SINGLE WINDOW CLEARANCE AGENCY |
03/12/2013 |
- |
- |
3000000.0 |
SINGLE WINDOW CLEARANCE AGENCY PARWANOO -173220 HIMACHAL PRADESH |
|
9 |
C78744547 |
10384325 |
YES BANK LIMITED |
20/09/2012 |
22/01/2016 |
- |
150000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLI MUMBAI-400018 MAHARASHTRA INDIA |
|
10 |
Y10272622 |
90170723 |
HARYANA FINANCIAL CORP. |
12/09/1996 |
12/09/1996 |
- |
1550000.0 |
17-18 & 19 SECTOR 17 ACHANDIGARH-160032 INDIA |
FIXED ASSETS
- Land
- Building
- Furniture and
Fixture
- Computer
- Plant and
Machinery
- Vehicles
- Motor vehicles
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 65.10 |
|
|
1 |
INR 79.59 |
|
Euro |
1 |
INR 90.45 |
INFORMATION DETAILS
|
Information
Gathered by : |
POON |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
RKI |
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 |
YES |
|
--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.