MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

508906

Report Date :

14.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SOLAR DIAMOND TOOLS (INDIA) PRIVATE LIMITED (w.e.f. 20.03.2011)

 

 

Formerly Known As :

DMZ DIAMOND SYSTEMS PRIVATE LIMITED (w.e.f. 31.12.2009)

 

DMZ ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

213-Bhaveshwar Complex, Opposite Railway Station, Vidyavihar West, Mumbai – 400086, Maharashtra

Mob. No.:

91-22-25114744

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

22.05.2008

 

 

Com. Reg. No.:

11-182552

 

 

Capital Investment / Paid-up Capital :

INR 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U74200MH2008PTC182552

 

 

IEC No.:

[Import-Export Code No.]

0312008511

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AACCD8973E1ZF

 

 

TIN No.:

27970898071

 

 

PAN No.:

[Permanent Account No.]

AACCD8973E

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged into the business of manufacturing of parts and accessories of machine tools. [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 :

Satisfactory

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2008. The company is a manufacturer of parts and accessories for the machine tools.

 

For the financial year ended 2017, the company has achieved a favorable growth of 24% in its revenue as compared to the previous year and has reported an average net profit margin of 5.27%.

 

The company possesses satisfactory financial position marked by sufficient net worth base along with modest debt balance sheet profile.

 

Rating takes into consideration the company’s favorable Earning Per Share (EPS) of INR 64.66 as against its Face Value (FV) of INR 10.

 

Business is active. Payment seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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 31-03-2018.

 

 

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 14.05.2018.

 

 

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.: 91-22-25114744)

 

 

LOCATIONS

 

Registered Office / Corporate Office :

213-Bhaveshwar Complex, Opposite Railway Station, Vidyavihar West, Mumbai – 400086, Maharashtra, India

Tel. No.:

91-22-25114744/ 25136660

Fax No.:

91-22-25113166

E-Mail :

solardiamondtools@gmail.com

accounts@solardiamondtools.com

Website :

http://www.solardiamond.in

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Milind Kailash Zaveri

Designation :

Director

Address :

10, Pran Buvan Navroji X Lane, Mumbai – 400086, Maharashtra, India

Date of Appointment :

22.05.2008

DIN No.:

01721702

 

 

Name :

Mrs. Dipali Milind Zaveri

Designation :

Director

Address :

10, Pran Buvan Navroji X Lane, Mumbai – 400086, Maharashtra, India

Date of Appointment :

22.05.2008

DIN No.:

02060154

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Milind Zaveri

 

42000

Dipali Zaveri

 

51000

Shobhana Zaveri

 

7000

 

 

 

Total

 

100000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into the business of manufacturing of parts and accessories of machine tools. [Registered Activity]

 

 

Products :

Item Code No.

Product Description

28223

Manufacturing of Parts and Accessories of Machine Tools

 

 

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

Axis Bank

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)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

CITI Bank Term loan

 

 

Citi Bank loan

1.988

0.000

Citi Bank loan

3.461

0.000

Citi Bank loan

0.867

0.000

Citi Bank loan

1.476

0.000

Citi Bank loan

0.433

0.000

Citi Bank loan

17.828

0.000

Car loan from Axis Bank

0.837

1.206

Car loan from Kotak Mahindra Prime Limited

0.000

0.213

From Related parties

 

 

From directors and shareholders

21.056

8.592

From relatives of directors

0.300

0.300

 

 

 

Short-term borrowings

 

 

Bank cash credit facility (From Citi Bank)

14.310

8.987

 

 

 

Total

62.556

19.298

 

Auditors :

 

Name :

A P Doshi and Company

Chartered Accountants

Address :

D-613/614 Neelkanth Business Park, Vidyavihar West, Mumbai – 400086, Maharashtra, India

Tel. No.:

91-22-25146854 / 55 / 56 / 57

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

AARFA0281E

Membership No.:

037585

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 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

1.000

1.000

1.000

(b) Reserves & Surplus

20.464

13.351

9.089

(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)

21.464

14.351

10.089

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

48.246

10.311

25.380

(b) Deferred tax liabilities (Net)

0.901

0.253

0.209

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

49.147

10.564

25.589

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

14.310

8.987

0.000

(b) Trade payables

37.561

24.808

9.947

(c) Other current liabilities

16.973

22.566

11.215

(d) Short-term provisions

0.000

0.000

0.210

Total Current Liabilities (4)

68.844

56.361

21.372

 

 

 

 

TOTAL

139.455

81.276

57.050

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

44.340

28.949

26.982

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

22.102

9.593

0.298

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

18.611

0.895

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

85.053

39.437

27.280

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.412

4.085

0.950

(c) Trade receivables

34.319

26.644

24.937

(d) Cash and cash equivalents

1.748

4.547

2.149

(e) Short-term loans and advances

3.923

6.563

1.734

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

54.402

41.839

29.770

 

 

 

 

TOTAL

139.455

81.276

57.050

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

134.914

108.805

95.431

 

Other Income

0.000

0.017

0.118

 

TOTAL

134.914

108.822

95.549

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

80.469

67.801

59.660

 

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

(0.007)

0.005

(0.009)

 

Employees benefits expense

12.153

12.118

11.711

 

Other expenses

20.957

13.662

13.249

 

TOTAL

113.572

93.586

84.611

 

 

 

 

 

 

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

21.342

15.236

10.938

 

 

 

 

 

Less

FINANCIAL EXPENSES

6.033

4.788

2.543

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

15.309

10.448

8.395

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

4.980

4.062

3.348

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

10.329

6.386

5.047

 

 

 

 

 

Less

TAX

3.217

2.124

1.510

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

7.112

4.262

3.537

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

13.665

9.906

5.773

 

TOTAL EARNINGS

13.665

9.906

5.773

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

21.388

13.412

12.270

 

TOTAL IMPORTS

21.388

13.412

12.270

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

64.66

38.75

47.09

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

9.120

17.755

7.056

Cash generated from operations

17.315

39.896

NA

Net cash flow from operating activity

14.745

37.607

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

92.85

89.38

95.38

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.93

4.08

3.83

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

170.37

133.55

60.86

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.48

3.73

11.51

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.32

0.40

0.40

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.91

1.04

0.94

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

3.34

2.58

3.21

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.21

3.93

2.12

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

3.10

2.69

2.70

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.54

3.18

4.30

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

5.27

3.92

3.71

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

5.10

5.24

6.20

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

33.13

29.70

35.06

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.79

0.74

1.39

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.58

0.67

1.35

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.15

0.18

0.18

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

71.68

37.05

32.44

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.79

0.74

1.39

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

1.000

1.000

1.000

Reserves & Surplus

9.089

13.351

20.464

Net worth

10.089

14.351

21.464

 

 

 

 

long-term borrowings

25.380

10.311

48.246

Short term borrowings

0.000

8.987

14.310

Current Maturities of Long term debt

7.056

17.755

9.120

Total borrowings

32.436

37.053

71.676

Debt/Equity ratio

3.215

2.582

3.339

 

 


 

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

95.431

108.805

134.914

 

 

14.014

23.996

 

 

 

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

95.431

108.805

134.914

Profit

3.537

4.262

7.112

 

3.71%

3.92%

5.27%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

No

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

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES:

 

Charges Registered

 

SNo

SRN

Charge Id

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G62311089

100045048

02/03/2016

31/10/2017

-

30100000.0

First International Financial Centre,9th FloorPlot No. C-54 & 55, BKC, Bandra (E)MumbaiMH400051IN

2

G08233967

10510702

07/05/2014

-

12/04/2016

12700000.0

601 & 602, Peninsula Business Park, 6th floor,Tower A, Senapati Bapat Marg, Lower Parel,MumbaiMH400013IN

3

G08634172

10533620

29/11/2014

-

12/04/2016

8400000.0

D3, P3B,District Centre, SaketNew DelhiDL110017IN

 


 

FIXED ASSETS

 

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fitting
  • Office Equipment
  • Electrical Installation
  • Computer
  • Vehicle
  • Mobile Phone

 

 


 

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 67.22

UK Pound

1

INR 90.88

Euro

1

INR 80.09

 

 

INFORMATION DETAILS

 

Information Gathered by :

ARCH

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

JYO


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

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.