MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507939

Report Date :

10.05.2018

 

 

IDENTIFICATION DETAILS

 

Name :

SASYA AUTO

 

 

Registered Office :

7-97-28, Setkur Building, NH-7, Kallur, Kurnool-518003, Andhra Pradesh

Mobile No.:

91-8518259187/ 8518256187 [Office]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018 [Sales Figures]

31.03.2017 [Detailed Financial]

 

 

Year of Establishment :

2002

 

 

Capital Investment :

INR 3.465 Million [As on 31.03.2017]

 

 

IEC No.:

[Import-Export Code No.]

Not Applicable [As informed by the management that firm does not have export and import]

 

 

GSTN :

[Goods & Service Tax Registration No.]

37AAVFS1667A1ZX

 

 

TIN No.:

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAVFS1667A

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

It act as a dealer of Hero Motocorp. [Confirmed by Management]

 

 

No. of Employees :

125 [Approximately]

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 9900

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership concern established in the year 2002 and it act as a dealer of Hero Motocorp.

 

As per the financial record of 2017, the concern has achieved marginal growth in its revenue as compared to its previous year and has reported thin profit margin during the year.

 

The concern possesses moderate financial risk profile marked by modest capital base, weak debt protection metrics and high inventory level.

 

Rating further gets constrained on account of excess of borrowing recorded during the year.

 

Mr. M. Srinivasa Rao (Partner) provided information and claimed that the subject has achieved 395.92 million for FY-2018. However, figure not verified.

 

Payment seems to be slow but correct.

 

In view of aforesaid, the concern can be considered for business dealing with some caution

 

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

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 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 PARTED BY

 

Name :

Mr. M. Srinivasa Rao

Designation :

Partner

Contact No.:

91-9959287777

Date :

08.05.2018

 

 

LOCATIONS

 

Registered Office :

7-97-28, Setkur Building, NH-7, Kallur, Kurnool-518003, Andhra Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-8518259187/ 8518256187 [Office]

91-9959287777 [Mr. M. Srinivasa Rao]

91-8886804777 [Mr. Murli]

Fax No.:

Not Available

E-Mail :

sasya@heromotocorp.biz

Website :

http://www.sasyahero.heromotocorpdealers.com

Area :

14000 Sq. Ft.

Location :

Leased

Locality :

Commercial

 

 

Branch Office :

497 A/1 A, Beside Rao’s Function Hall, Raghavendra Nagar, Kurnool-518003, Andhra Pradesh, India

 

 

PARTNERS

 

Name :

Mr. M. Srinivasa Rao

Designation :

Partner

Date of Birth/Age :

53 Years

Qualification :

B. Eng

Experience :

28 Years

 

 

Name :

Mr. Krishna Mohan Rao

Designation :

Partner

Date of Birth/Age :

49 Years

Qualification :

B. Sc

Experience :

26 Years

 

KEY EXECUTIVES

 

Name :

Mr. Reddy

Designation :

Sales Executive

 

 

BUSINESS DETAILS

 

Line of Business :

It act as a dealer of Hero Motocorp. [Confirmed by Management]

 

 

Products/ Services :

Two Wheeler Vehicle

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Hero Motocorp

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Cash, Advance Payment, Cheque and Credit

 

 

Purchasing :

Others [RTGS]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Hero Motocorp

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

End Users

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

125 [Approximately]

 

 

Bankers :

 

Bank Name:

Karnataka Bank Limited

Branch:

Park Road, Kurnool-518001, Andhra Pradesh, India

Person Name (with Designation):

Mr. Harish [Branch Manager]

Contact Number:

91-9866567947

Name of Account Holder:

SASYA AUTO [Not confirmed with banker]

Account Number:

4287000100082701 [Not confirmed with banker]

Account Since (Date/ Year of A/c Opening):

Sept, 2010 [Not confirmed with banker]

Average Balance Maintained (Optional):

Not Divulged

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

Overdraft=INR 40.000 Million  [Not confirmed with banker]

Account Operation:

Satisfactory [Not confirmed with banker]

Remarks:

Mr. Harish [Branch Manager] claimed that subject company hold a good track record.

 

 

 

Auditors :

 

Name :

Sirobushanam and Comapny

Chartered Accountants

Address :

Chennai, Tamilnadu, India

Membership No:

201658

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Capital Investment :

 

Owned :

INR 3.465 Million

Borrowed :

---

Total :

INR 3.465 Million

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

PARTICULARS

 

 

 

31.03.2018

Sales Turnover (Approximately)

 

 

395.918

 

 

 

[Due to market fluctuation]

 

The above information has been parted by Mr. M. Srinivasa Rao [Partner]

 

Note : Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.


 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Capital Account

3.465

2.193

2.688

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

3.465

2.193

2.688

LOAN FUNDS

 

 

 

1] Secured Loans

27.562

40.037

35.176

2] Unsecured Loans

30.423

22.770

16.834

TOTAL BORROWING

57.985

62.807

52.010

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

61.450

65.000

54.698

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

7.885

8.914

9.696

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

52.101
49.494

47.112

 

Sundry Debtors

15.606
11.635

6.135

 

Cash & Bank Balances

2.394
1.452

4.853

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

10.335
9.630

10.965

Total Current Assets

80.436
72.211
69.065

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

19.130
9.646

18.124

 

Other Current Liabilities & Provisions

7.741
6.479

5.939

Total Current Liabilities

26.871
16.125
24.063

Net Current Assets

53.565
56.086

45.002

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

61.450

65.000

54.698

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Sales

430.371

410.316

368.959

 

 

Other Income

14.578

15.091

13.446

 

 

TOTAL                                    

444.949

425.407

382.405

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

393.861

377.952

336.306

 

 

Direct expense

 

 

 

 

 

Freight Charges

13.370

12.314

12.062

 

 

Work Shop Expenditure

2.803

2.356

2.180

 

 

Indirect expense

 

 

 

 

 

Employee cost

10.017

9.358

8.658

 

 

Staff welfare expense

0.897

1.053

1.190

 

 

Rent

1.379

1.531

1.123

 

 

Electricity charges

0.782

0.710

0.595

 

 

Postage & courier

0.010

0.025

0.026

 

 

Telephone charges

0.331

0.323

0.332

 

 

Insurance

0.385

0.135

0.221

 

 

Printing & stationary

0.316

0.431

0.475

 

 

Partners remuneration

1.200

1.200

1.200

 

 

Discount

1.335

0.166

0.125

 

 

Donation

0.077

0.095

0.105

 

 

Traveling & conveyance

0.513

0.464

0.582

 

 

Consultancy charges

0.119

0.039

0.044

 

 

Interest to partners

0.281

0.038

0.174

 

 

Interest to others

1.490

0.878

1.028

 

 

Office maintenance

0.773

0.428

0.472

 

 

Incentives

3.148

2.859

2.790

 

 

Repairs and Maintenance

0.909

0.862

0.875

 

 

Sales promotional expenses

1.193

1.308

1.314

 

 

Reimbursement finance expenses

0.000

0.000

0.730

 

 

Rates & taxes

0.213

0.425

0.133

 

 

Penalties

0.000

0.000

0.017

 

 

Income tax

1.277

1.588

1.289

 

 

 

42.818

38.586

 

 

 

TOTAL                                    

436.679

416.538

374.046

 

 

 

 

 

 

PROFIT BEFORE INTEREST AND DEPRECIATION AND AMORTISATION

8.270

8.869

8.359

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

4.848

5.477

4.854

 

 

 

 

 

 

PROFIT BEFORE, DEPRECIATION AND AMORTISATION

3.422

3.392

3.505

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.273

1.407

1.534

 

 

 

 

 

 

NET PROFIT/ (LOSS)

2.149

1.985

1.971

 

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

13.24

10.35

6.07

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

27.58

35.27

60.14

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

17.73

9.32

19.67

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.16

0.18

0.18

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.05

0.99

0.86

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.96

0.97

0.97

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

16.73

28.64

19.35

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

16.54

17.74

15.21

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

2.28

4.06

3.61

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.71

1.62

1.72

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.50

0.48

0.53

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.43

2.45

2.50

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

62.02

90.52

73.33

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.40

1.86

1.69

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.49

0.58

0.54

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.04

0.03

0.03

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

16.73

28.64

19.35

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.40

1.86

1.69

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

Partners Capital

2.688

2.193

3.465

Reserves & Surplus

 

0.000

0.000

Net worth

2.688

2.193

3.465

Secured Loans

35.176

40.037

27.562

Unsecured Loans

16.834

22.770

30.423

Total borrowings

52.010

62.807

57.985

Debt/Equity ratio

19.349

28.640

16.734

 

 

 

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

368.959

410.316

430.371

 

 

11.209

4.888

 

 

 

 

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

368.959

410.316

430.371

Profit

1.971

1.985

2.149

 

0.53%

0.48%

0.50%

 

 

 

 

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

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

Yes

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

No

26

Turnover of firm for last four years

Yes

27

Reasons for variation <> 20%

Yes

28

Estimation for coming financial year

No

29

Profitability for last two years

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

No

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

 

 


 

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

Indian Rupees

US Dollar

1

INR 67.38

UK Pound

1

INR 91.09

Euro

1

INR 79.75

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

IND

 


 

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.