|
|
|
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image002.jpg){kind=small}
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image004.jpg)
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image006.gif)
MIRA INFORM REPORT
|
Report No. : |
507743 |
|
Report Date : |
10.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
RSB TRANSMISSIONS (INDIA) LIMITED |
|
|
|
|
Registered
Office : |
Gat No. 908,
Sanaswadi, Taluka Shirur, |
|
Tel. No.: |
91-2137-669300 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
24.01.1989 |
|
|
|
|
Com. Reg. No.: |
11-014807 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 219.688 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U34102PN1989PLC014807 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCR3925R |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Manufacturing, selling, processing, assembling, machining and
fabrication of all types of automobile original and spare parts, machineries
and accessories. (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+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject was incorporated in the year 1989. The company is engaged in
the manufacturing of automotive components. Ashok Leyland, Tata Motors Limited, JCB, Eicher Motors, Cummins, John
Deere, etc. are the clients of the subject. As per the financial of 2017, the company has achieved a fair growth
of 15.89% in its revenue as compared to the previous year’s revenue and has
gained a low profit margin of 0.86%. The sound financial position of the company is marked by strong net
worth base along with low debt balance sheet profile. Business is active. Payment seems to be regular. In view of aforesaid, the company can be considered for business
dealings at usual trade terms and condition. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CARE |
|
Rating |
Long Term Loans = BBB- |
|
Rating Explanation |
Moderate degree of safety and moderate credit risk. |
|
Date |
12.02.2018 |
|
Rating Agency Name |
CARE |
|
Rating |
Short Term Loans = A3 |
|
Rating Explanation |
Moderate degree of safety and higher credit risk. |
|
Date |
12.02.2018 |
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 10.05.2018
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
MANAGEMENT NON-COOPERATIVE (TEL NO.: 91-20-30642135)
LOCATIONS
|
Gat No. 908, Sanaswadi, Taluka Shirur,
Pune Nagar Road, Pune – 412208, Maharashtra, India |
|
|
Tel. No.: |
91-2137-669300 |
|
Fax No.: |
91-2137-669200 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Corporate
Office: |
Pune Trade
Center, Ubale Nagar, Nagar Road, Wagholi, Pune – 412207, Maharashtra,
India |
|
Tel. No.: |
91-20-30642100 |
|
Fax No.: |
91-20-30642101 |
|
E-Mail : |
|
|
|
|
|
Factory 2 : |
NS 25, Phase VI, Industrial Area, Gamharia
District, Saraikella Kharswan, Jamshedpur – 832108, Jharkhand, India |
|
Tel. No.: |
91-657-6622858 |
|
Fax No.: |
91-657-2200663/ 6622903 |
|
|
|
|
Factory 3 : |
Plot No. 184 and
189, Industrial Area, Belur, Dharwad – 580011, Karnataka, India |
|
Telefax No.: |
91-836-2486037 |
|
|
|
|
Factory 4 : |
N2/40, IRC Village, Nayapalli, Bhubaneswar-751015, Odisha, India |
|
Telefax No.: |
91 - 674 - 2550590 |
|
|
|
|
Factory 5 : |
Plot No. 23, Sector - 11, (TATA Vendor Park), Udham Singh Nagar, Pantnagar – 263153, Uttrakhand, India |
|
Telefax No.: |
91-5944-250793 |
|
|
|
|
Factory 6 : |
Gat No 23, 24, SIPCOT Industrial Park, Katrambakkam Irungattukotai, Taluka: Sriperambudur Kanchipuram, Chennai - 602105, Tamilnadu, India |
|
Tel. No.: |
91-44-37180400 |
|
Fax No.: |
91-44-37180403 |
|
|
|
|
Factory 7 : |
Behind TATA Motors, Deva Road, Chinhat Industrial Area, Vill-Khandak, Post-Goila, Lucknow – 227105, Uttar Pradesh, India |
|
Tel. No.: |
91-8953991156 |
|
|
|
|
Overseas Office
: |
Located At ·
Guanajauto · United States |
DIRECTORS
As on 31.03.2017
|
Name : |
Mr. Prasanna Rangacharya Mysore |
|
Designation : |
Director |
|
Address : |
B - 202, Zen Garden, No 6 Artillery, Road, Ulsoor, Bangalore -560008,
Karnataka, India |
|
Date of Birth/Age : |
07.04.1947 |
|
Qualification.: |
Master's Degree in Law |
|
Date of Appointment : |
07.05.2011 |
|
DIN No.: |
00010264 |
|
|
|
|
Name : |
Mr. Rabindra Kumar Behera |
|
Designation : |
Managing Director |
|
Address : |
Bungalow No. 132, Clover Hills, NIBM Road, Kondhwa, Pune – 411048,
Maharashtra, India |
|
Date of Birth/Age : |
04.03.1951 |
|
Qualification : |
Mechanical Engineer |
|
Date of Appointment : |
24.01.1989 |
|
PAN No.: |
ABEPB8762D |
|
DIN No.: |
00011614 |
|
|
|
|
Name : |
Mr. Sailendra Kumar Behera |
|
Designation : |
Managing Director |
|
Address : |
S.No.62/1+2+3, Hissa No-1, Amar Renaissance, Building-B 3rd Floor, Flat No. 302, Ghorpadi, Pune – 411001, Maharashtra, India |
|
Date of Birth/Age : |
07.10.1963 |
|
Qualification : |
Mechanical Engineer |
|
Date of Appointment : |
30.09.1997 |
|
PAN No.: |
ACVPB5320P |
|
DIN No.: |
00096056 |
|
|
|
|
Name : |
Mr. Rajnikant Ravindrakumar Behera |
|
Designation : |
Whole-time Director |
|
Address : |
Bungalow No. 132, Clover Hills, NIBM Road, Kondhwa, Pune – 411048,
Maharashtra, India |
|
Date of Birth/Age : |
25.11.1977 |
|
Date of Appointment : |
01.05.2011 |
|
PAN No.: |
AFKPB5021P |
|
DIN No.: |
00317205 |
|
|
|
|
Name : |
Mr. Nishant Behera |
|
Designation : |
Whole-time Director |
|
Address : |
Bungalow No. 132, Clover Hills, NIBM Road, Kondhwa, Pune – 411048,
Maharashtra, India |
|
Date of Birth/Age : |
25.11.1977 |
|
Date of Appointment : |
01.05.2011 |
|
PAN No.: |
ABKPB3675R |
|
DIN No.: |
00317489 |
|
|
|
|
Name : |
Mr. Suvendra Kumar Behera |
|
Designation : |
Managing Director |
|
Address : |
22, Road No. – 12, C. H. Area (n.w.), Sonari, Jamshedpur, India |
|
Date of Birth/Age : |
19.10.1957 |
|
Qualification : |
Commerce Graduate |
|
Date of Appointment : |
24.01.1989 |
|
PAN No.: |
ABEPB8763C |
|
DIN No.: |
00422271 |
|
|
|
|
Name : |
Mark Agnelo Silgardo |
|
Designation : |
Nominee Director |
|
Address : |
402/502 Anclare Abode, Plot No. 96, St. Andrews Road, Bandra West, Mumbai – 400050, Maharashtra, India |
|
Date of Appointment : |
31.08.2017 |
|
DIN No.: |
02298310 |
|
|
|
|
Name : |
Mr. Ajit Mukundrao Nimbalkar |
|
Designation : |
Director |
|
Address : |
'Jay Villa', 275, Pallod Farm 2, Street 1, Behind BP Petrol Pump,
Baner Road, Pune – 411045, Maharashtra, India |
|
Date of Birth/Age : |
14.02.1944 |
|
Date of Appointment : |
30.01.2013 |
|
DIN No.: |
02749940 |
|
|
|
|
Name : |
Mr. Sarthak Nrusingha Behuria |
|
Designation : |
Director |
|
Address : |
B-71, 7th Floor, The Pinnacle, DLF Phase-5, Gurugram – 122001, Haryana, India |
|
Date of Birth/Age : |
02.03.1952 |
|
Qualification : |
MBA |
|
Date of Appointment : |
04.08.2011 |
|
DIN No.: |
03290288 |
|
|
|
|
Name : |
Ms. Vidya Rajarao |
|
Designation : |
Additional Director |
|
Address : |
APT G2, Brigade Lavelle 1, Lavelle Road, Bangalore – 560001, Karnataka, India |
|
Date of Birth/Age : |
04.04.1972 |
|
Date of Appointment : |
25.07.2017 |
|
DIN No.: |
07878459 |
KEY EXECUTIVES
|
Name : |
Mathura Singh |
|
Designation : |
Chief Financial Officer |
|
Address : |
Plot No. 25, Near Pansy Block, Ashiana Garden, Sonari, Jamshedpur – 831011, Jharkhand, India |
|
Date of Birth/Age : |
24.12.1960 |
|
Qualification : |
BSC, ICWAI |
|
Date of Appointment : |
13.08.2014 |
|
PAN No.: |
AFZPS6642E |
|
|
|
|
Name : |
Ms. Priya Ranjan |
|
Designation : |
Company Secretary |
|
Address : |
B - 58, Amarpali B Block, Sector 1, Rohini, Delhi – 110058, India |
|
Date of Birth/Age : |
30.11.1971 |
|
Qualification : |
MBA(Finance), CS, LLB. |
|
Date of Appointment : |
03.07.2015 |
|
PAN No.: |
AEWPR5118N |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
SHAREHOLDER’S DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
17.30 |
|
Public – (Individual/ Hindu Undivided Family – Indian) |
18.29 |
|
Public – Venture Capital |
0.02 |
|
Public - Bodies corporate |
64.39 |
|
Total |
100.00 |
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image008.gif)
BUSINESS DETAILS
|
Line of Business
: |
Manufacturing, selling, processing, assembling, machining and
fabrication of all types of automobile original and spare parts, machineries and
accessories. (Registered Activity) |
||||||||||
|
|
|
||||||||||
|
Products : |
|
||||||||||
|
|
|
||||||||||
|
Brand Names : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Agencies Held : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Exports : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Imports : |
Not Divulged |
||||||||||
|
|
|
||||||||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Bankers : |
Nayapalli Branch, Jaydev Vihar,
Bhubaneswar-751013, Odisha, India
Corporate Financial Services
Branch, 4, India Exchange Place (1st Floor), Kolkata – 754022, West Bengal,
India
1st Floor, Kalyan Kutir, N - Road, Bistupur, Jamshedpur – 831001, Jharkhand, India |
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Financial Institute: |
|
|
|
|
|
Auditors : |
|
|
Name : |
Sharp and Tannan Associates Chartered Accountants |
|
Address : |
802, Lloyds Chambers, Block II, Dr. Ambedkar Road, Pune -411011, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFS1034J |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company: |
U74999JH1991PLC004478 |
|
|
|
|
Wholly owned
subsidiaries / Subsidiaries |
U29999PN1998PLC012660
U27100OR2011PLC013085
U74999PN2007PTC130480
|
|
|
|
|
Associates
Enterprises (Where control exist – directly or indirectly) |
U55101PN2012PTC142787 |
CAPITAL STRUCTURE
As on 31.03.2017
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
24000000 |
Equity Shares |
INR 10/- each |
INR 240.000 Million |
|
6000000 |
Preference Shares |
INR 10/- each |
INR 60.000 Million |
|
|
Total
|
|
INR 300.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
16858815 |
Equity Shares |
INR 10/- each |
INR 168.588 Million |
|
5110002 |
Preference Shares |
INR 10/- each |
INR 51.100 Million |
|
|
Total
|
|
INR 219.688
Million |
FINANCIAL DATA
[all figures are
in Rupees 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 |
219.688 |
219.688 |
208.672 |
|
(b) Reserves and Surplus |
3190.135 |
3103.369 |
2744.669 |
|
(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) |
3409.823 |
3323.057 |
2953.341 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
1578.262 |
1505.499 |
1883.802 |
|
(b) Deferred tax liabilities (Net) |
353.549 |
366.091 |
369.339 |
|
(c) Other long-term
liabilities |
258.956 |
254.945 |
198.753 |
|
(d) long-term
provisions |
64.626 |
49.914 |
50.115 |
|
Total Non-current
Liabilities (3) |
2255.393 |
2176.449 |
2502.009 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term borrowings |
892.830 |
838.180 |
826.036 |
|
(b) Trade
payables |
1347.889 |
809.866 |
698.356 |
|
(c) Other
current liabilities |
989.738 |
909.797 |
1036.244 |
|
(d) Short-term
provisions |
78.789 |
55.291 |
36.575 |
|
Total Current
Liabilities (4) |
3309.246 |
2613.134 |
2597.211 |
|
|
|
|
|
|
TOTAL |
8974.462 |
8112.640 |
8052.561 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
3582.668 |
3572.922 |
3787.591 |
|
(ii)
Intangible Assets |
137.961 |
119.159 |
124.433 |
|
(iii) Tangible assets
capital work-in-progress |
65.075 |
122.284 |
123.192 |
|
(iv)
Intangible assets under development |
0.000 |
2.519 |
12.382 |
|
(b) Non-current Investments |
1814.638 |
1468.773 |
1467.483 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
122.406 |
272.585 |
219.501 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
5722.748 |
5558.242 |
5734.582 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1437.246 |
1227.652 |
1143.157 |
|
(c) Trade
receivables |
989.384 |
646.772 |
634.305 |
|
(d) Cash and
bank balances |
193.556 |
171.201 |
127.565 |
|
(e) Short-term
loans and advances |
532.579 |
409.239 |
341.126 |
|
(f) Other
current assets |
98.949 |
99.534 |
71.826 |
|
Total
Current Assets |
3251.714 |
2554.398 |
2317.979 |
|
|
|
|
|
|
TOTAL |
8974.462 |
8112.640 |
8052.561 |
PROFIT
& LOSS ACCOUNT – (STANDALONE)
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
10089.081 |
8705.947 |
8219.048 |
|
|
Other Income |
18.937 |
13.251 |
37.083 |
|
|
TOTAL |
10108.018 |
8719.198 |
8256.131 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
5902.636 |
5012.669 |
4824.343 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(112.710) |
(12.283) |
(73.074) |
|
|
Employee benefit expense |
827.520 |
749.304 |
782.502 |
|
|
CSR expenditure |
8.287 |
4.995 |
0.000 |
|
|
Other expenses |
2196.538 |
1846.408 |
1708.071 |
|
|
Extraordinary items before tax |
156.483 |
0.000 |
0.000 |
|
|
TOTAL |
8978.754 |
7601.093 |
7241.842 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
1129.264 |
1118.105 |
1014.289 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
522.081 |
478.680 |
426.636 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
607.183 |
639.425 |
587.653 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
384.729 |
372.912 |
379.277 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
222.454 |
266.513 |
208.376 |
|
|
|
|
|
|
|
Less |
TAX |
135.626 |
96.736 |
65.258 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
86.828 |
169.777 |
143.118 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
215.191 |
214.041 |
470.407 |
|
|
TOTAL EARNINGS |
215.191 |
214.041 |
470.407 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Raw Materials |
80.091 |
99.395 |
53.758 |
|
|
Components and spare
parts |
13.192 |
7.214 |
10.411 |
|
|
Capital Goods |
87.463 |
0.000 |
26.146 |
|
|
TOTAL IMPORTS |
180.746 |
106.610 |
90.315 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
3.952 |
7.728 |
6.515 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
431.291 |
388.330 |
475.391 |
|
Net cash flows from (used in) operations |
1142.152 |
934.630 |
1150.790 |
|
Net cash flows from (used in) operating activities |
1020.997 |
853.309 |
1114.158 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days [Sundry Debtors / Income * 365] |
|
35.79 |
27.12 |
28.17 |
|
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
10.20 |
13.46 |
12.96 |
|
|
|
|
|
|
|
Average Payment Days [Sundry Creditors /
Purchases * 365] |
|
83.35 |
58.97 |
52.84 |
|
|
|
|
|
|
|
Inventory Turnover [Operating Income /
Inventories] |
|
0.79 |
0.91 |
0.89 |
|
|
|
|
|
|
|
Asset Turnover [Operating Income / Net Fixed
Assets] |
|
0.30 |
0.29 |
0.25 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio [(Borrowing + Current Liabilities) / Total Assets] |
|
0.59 |
0.56 |
0.62 |
|
|
|
|
|
|
|
Debt Equity Ratio (Borrowings / NetWorth) |
|
0.85 |
0.82 |
1.08 |
|
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / NetWorth) |
|
0.97 |
0.79 |
0.88 |
|
|
|
|
|
|
|
Fixed Assets to NetWorth (Net Fixed Assets /
NetWorth) |
|
1.11 |
1.15 |
1.37 |
|
|
|
|
|
|
|
Interest Coverage Ratio [PBIT / Financial
Charges] |
|
2.16 |
2.34 |
2.38 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales) * 100] |
(%) |
0.86 |
1.95 |
1.74 |
|
|
|
|
|
|
|
Return on Total Assets [(PAT / Total Assets)
* 100] |
(%) |
0.97 |
2.09 |
1.78 |
|
|
|
|
|
|
|
Return on Investment (ROI) [(PAT / NetWorth)
* 100] |
(%) |
2.55 |
5.11 |
4.85 |
SOLVENCY RATIO
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio [Current Assets / Current Liabilities] |
|
0.98 |
0.98 |
0.89 |
|
|
|
|
|
|
|
Quick Ratio [(Current Assets - Inventories)
/ Current Liabilities] |
|
0.55 |
0.51 |
0.45 |
|
|
|
|
|
|
|
G-Score Ratio Financial [NetWorth / Total
Assets] |
|
0.38 |
0.41 |
0.37 |
|
|
|
|
|
|
|
G-Score Ratio Debt [Debts / Equity Capital] |
|
13.21 |
12.44 |
15.26 |
|
|
|
|
|
|
|
G-Score Ratio Liquidity [Total Current
Assets / Total Current Liabilities] |
|
0.98 |
0.98 |
0.89 |
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 |
208.672 |
219.688 |
219.688 |
|
Reserves & Surplus |
2744.669 |
3103.369 |
3190.135 |
|
Net
worth |
2953.341 |
3323.057 |
3409.823 |
|
|
|
|
|
|
Long-term borrowings |
1883.802 |
1505.499 |
1578.262 |
|
Short term borrowings |
826.036 |
838.180 |
892.830 |
|
Current maturities of
long-term debts |
475.391 |
388.330 |
431.291 |
|
Total
borrowings |
3185.229 |
2732.009 |
2902.383 |
|
Debt/Equity
ratio |
1.079 |
0.822 |
0.851 |
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image010.gif)
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 |
8219.048 |
8705.947 |
10089.081 |
|
|
|
5.924 |
15.887 |
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image012.gif)
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 |
8219.048 |
8705.947 |
10089.081 |
|
Profit/ (Loss) |
143.118 |
169.777 |
86.828 |
|
|
1.74
% |
1.95
% |
0.86
% |
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image014.gif)
ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
219.688 |
219.688 |
|
(b) Reserves and Surplus |
|
(481.089) |
1253.444 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
(1718.169) |
(726.210) |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
(261.401) |
1473.132 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
7796.359 |
3999.408 |
|
(b) Deferred tax liabilities (Net) |
|
368.862 |
405.167 |
|
(c) Other long-term
liabilities |
|
277.498 |
326.552 |
|
(d) long-term
provisions |
|
853.905 |
243.064 |
|
Total Non-current
Liabilities (3) |
|
9296.624 |
4974.191 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
1900.646 |
4174.856 |
|
(b) Trade
payables |
|
1636.377 |
1471.684 |
|
(c) Other
current liabilities |
|
1533.581 |
1611.024 |
|
(d) Short-term
provisions |
|
1532.723 |
916.227 |
|
Total Current Liabilities
(4) |
|
6603.327 |
8173.791 |
|
|
|
|
|
|
TOTAL |
|
13920.381 |
13894.904 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
5728.502 |
5868.100 |
|
(ii)
Intangible Assets |
|
389.341 |
326.626 |
|
(iii) Tangible assets
capital work-in-progress |
|
380.646 |
363.263 |
|
(iv)
Intangible assets under development |
|
1087.749 |
1090.268 |
|
(b) Non-current Investments |
|
3.250 |
3.230 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
1786.009 |
1690.952 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
9375.497 |
9342.439 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
2124.414 |
1838.297 |
|
(c) Trade
receivables |
|
1547.539 |
1645.541 |
|
(d) Cash and
bank balances |
|
221.308 |
257.192 |
|
(e)
Short-term loans and advances |
|
438.729 |
635.181 |
|
(f) Other
current assets |
|
212.894 |
176.254 |
|
Total
Current Assets |
|
4544.884 |
4552.465 |
|
|
|
|
|
|
TOTAL |
|
13920.381 |
13894.904 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
12057.283 |
11458.618 |
|
|
Other Income |
|
334.205 |
84.578 |
|
|
TOTAL |
|
12391.488 |
11543.196 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
6488.492 |
6062.483 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(74.887) |
34.418 |
|
|
Employee benefit expense |
|
1551.744 |
1828.645 |
|
|
Other expenses |
|
3764.563 |
3543.474 |
|
|
Prior period items before tax |
|
0.000 |
21.774 |
|
|
Extraordinary items before tax |
|
156.483 |
0.000 |
|
|
TOTAL |
|
11886.395 |
11490.794 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
505.093 |
52.402 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
1483.622 |
1332.629 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
(978.529) |
(1280.227) |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
652.447 |
672.577 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
(1630.976) |
(1952.804) |
|
|
|
|
|
|
|
Less |
TAX |
|
113.844 |
115.733 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
(1744.820) |
(2068.537) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
(79.42) |
(94.16) |
LEGAL
CASE
%20LIMITED%20-%20507743_MIRA%2010-May-2018_files/image016.jpg)
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 |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
Yes |
|
32 |
Litigations that the firm/promoter
involved in |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
|
Unsecured Loan |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Deferred sales tax loan |
10.270 |
17.305 |
|
Other loans and advances |
0.000 |
28.000 |
|
|
|
|
|
Total |
10.270 |
45.305 |
INDEX
OF CHARGES:
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G55584270 |
100126420 |
ALLAHABAD BANK |
14/09/2017 |
- |
- |
110000000.0 |
1A, RAM MANDIR AREA, BISTUPUR,JAMSHEDPURJAMSHEDPUROR754022IN |
|
2 |
G63731830 |
100096851 |
AXIS TRUSTEE SERVICES LIMITED |
12/05/2017 |
13/09/2017 |
- |
500000000.0 |
AXIS HOUSE, BOMBAY DYEING MILLSCOMPOUND, PANDHURANG BUDHKAR MARG, WORLIMUMBAIKA580011IN |
|
3 |
G63731020 |
100096849 |
AXIS TRUSTEE SERVICES LIMITED |
12/05/2017 |
13/09/2017 |
- |
1900000000.0 |
AXIS HOUSE, BOMBAY DYEING MILLSCOMPOUND, PANDHURANG BUDHKAR MARG, WORLIMUMBAIKA580011IN |
|
4 |
G42726257 |
100094431 |
TATA MOTORS FINANCE SOLUTIONS LIMITED |
05/10/2016 |
- |
- |
115000000.0 |
C/O TATA MOTORS FINANCE LIMITED, 10TH FLOOR,106 A & B, MAKER CHAMBERS III, NARIMAN POINTMUMBAIMA400021IN |
|
5 |
G09182296 |
100043795 |
BANK OF BARODA |
19/07/2016 |
- |
- |
1200000.0 |
NAYAPALLI BRANCH,JAYDEV VIHARBHUBANESWAROR751013IN |
|
6 |
G06599153 |
100033949 |
MAHINDRA AND MAHINDRA FINANCIAL SERVICES LIMITED |
22/03/2016 |
05/04/2016 |
- |
35000000.0 |
GATEWAY BUILDING, APOLLO BUNDER,.MUMBAIMA400001IN |
|
7 |
C45664885 |
10553168 |
IDBI Bank Limited |
20/02/2015 |
- |
- |
200000000.0 |
1ST FLOOR, KALYAN KUTIR, N - ROAD,BISTUPUR, JAMSHEDPURJAMSHEDPURJH831001IN |
|
8 |
G59751891 |
10539642 |
BANK OF BARODA |
29/12/2014 |
18/01/2017 |
- |
60000000.0 |
CORPORATE FINANCIAL SERVICES BRANCH,4, INDIA EXCHANGE PLACE (1ST FLOOR),KOLKATAOR754022IN |
|
9 |
G62228192 |
10548994 |
BANK OF BARODA |
29/12/2014 |
21/09/2017 |
- |
50000000.0 |
CORPORATE FINANCIAL SERVICES BRANCH,4, INDIA EXCHANGE PLACE (1ST FLOOR),KOLKATAOR754022IN |
|
10 |
G62230248 |
10565949 |
BANK OF BARODA |
29/12/2014 |
21/09/2017 |
- |
155000000.0 |
CORPORATE FINANCIAL SERVICES BRANCH,4, INDIA EXCHANGE PLACE (1ST FLOOR),KOLKATAOR754022IN |
CONTINGENT
LIABILITIES:
(INR in million)
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
Guarantees |
2285.045 |
2238.874 |
|
Other money for which company is contingently liable |
1289.681 |
1128.133 |
FIXED ASSETS
- Land
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
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 67.08 |
|
|
1 |
INR 91.14 |
|
Euro |
1 |
INR 80.01 |
INFORMATION DETAILS
|
Information
Gathered by : |
KAM |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
KJL |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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.