MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

509431

Report Date :

16.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

HUSCO HYDRAULICS PRIVATE LIMITED

 

 

Registered Office :

Plot A-4, Talegaon Industrial Area, Taluka Maval, District Pune - 410507, Maharashtra

Tel. No.:

91-2114-305306

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

24.02.2006

 

 

Com. Reg. No.:

11-133619

 

 

Capital Investment / Paid-up Capital :

INR 417.500 Million

 

 

CIN No.:

[Company Identification No.]

U40101PN2006PTC133619

 

 

IEC No.:

[Import-Export Code No.]

3106015144

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCH6810K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is in the development and manufacturing of hydraulics and electro hydraulics controls for off-highway applications. It manufactures hydraulic control valves after making various processes like assembling, honing, testing and painting on bought out components. [Registered Activity]

 

 

No. of Employees :

Information denied 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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Husco International Inc, United States” and was incorporated in the year 2006. It is a manufacturer of hydraulic components.

 

For the financial year 2017, the company has achieved revenue growth of 33.08% as compared to the previous year along with a fair profit margin of 10.19%.

The overall financial profile of the company seems to be satisfactory marked by sufficient capital base along with strong debt protection metrics due to debt free balance sheet profile.

 

Rating also takes into account the strong financial and managerial support that company receives from its holding entity backed by its well experienced management team.

 

Payment seems to be usually correct.

 

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

 

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 16.05.2018

 

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 (91-2114-305300)

 

LOCATIONS

 

Registered Office/ Factory:

Plot A-4, Talegaon Industrial Area, Taluka Maval, District Pune-410507, Maharashtra, India 

Tel. No.:

91-2114-305300 / 305306 / 305402

Mobile No.:

91-9325713029 (Mr. Deepak D. Andhale)

Fax No.:

91-2114-305400 / 305402

E-Mail :

priyanka.yeole@husco.com

Website :

http://www.huscointl.com

 

 

DIRECTORS

 

AS ON 31.03.2018

 

Name :

Mr. Prashant Jagannath More

Designation :

Managing Director

Address :

P7- Flat No 17, Gandharv Nagari, Tapkir Nagar, Moshi, Pune- 412105, Maharashtra, India

Date of Birth/Age :

24.02.1980

Qualification:

C.A.

Date of Appointment :

01.02.2017

DIN No.:

07733879

 

 

Name :

Agustin Ramirez

Designation :

Director

Address :

316 Colony Drive Naples Florida 341080000 United States

Date of Birth/Age :

07.07.1946

Qualification:

B.A.

Date of Appointment :

24.02.2006

DIN No.:

02475017

 

 

Name :

Austin Martin Ramirez

Designation :

Director

Address :

1313 N Franklin PL #804 Milwaukee, WI Wisconsin 53202 United States

Date of Birth/Age :

30.06.1978

Qualification:

M.B.A.(Stanford)

Date of Appointment :

05.07.2011

DIN No.:

05114394

 

 

Name :

Prashant Jagannath More

Designation :

Additional Director

Address :

P7- Flat No 17, Gandharv Nagari, Tapkir Nagar, Moshi, Pune- 412105, Maharashtra, India

Date of Appointment :

01.02.2017

DIN No.:

07733879

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

 

No. of Shares

Husco International INC, United States

 

41745050

Husco Automotive LLC, United States

 

450

Total

 

41745500

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2017

 

Category

Percentage

Promoters- Body corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is in the development and manufacturing of hydraulics and electro hydraulics controls for off-highway applications. It manufactures hydraulic control valves after making various processes like assembling, honing, testing and painting on bought out components. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

ITC Code of the Product/service

Control valve assembly

84812000

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 denied by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

Not Divulged

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Auditors :

 

Name :

Price Waterhouse LLP

Chartered Accountants

Address :

7th Floor, Business Bay, Tower A, Wing- 1, Airport Road, Yerawada, Pune, Maharashtra, India

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

AAFFP3698A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • HUSCO International Inc. United States

 

 

Others:

  • HUSCO International Partners LLP
  • HUSCO Hydraulic (Shanghai) Limited
  • HUSCO Automotive Holding LLC
  • HUSCO Automotive Holding INC

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

INR 10/- each

INR 500.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

41745500

Equity Shares

INR 10/- each

INR 417.455 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are 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

417.500

417.500

417.500

(b) Reserves and Surplus

196.900

69.700

9.100

(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)

614.400

487.200

426.600

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

125.400

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long-term liabilities

17.000

11.600

13.900

(d) long-term provisions

10.200

7.800

10.700

Total Non-current Liabilities (3)

27.200

19.400

150.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

0.000

0.000

0.000

(b) Trade payables

96.600

103.800

176.100

(c) Other current liabilities

27.400

163.000

38.100

(d) Short-term provisions

6.400

5.000

5.000

Total Current Liabilities (4)

130.400

271.800

219.200

 

 

 

 

TOTAL

772.000

778.400

795.800

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

277.100

302.000

296.100

(ii) Intangible Assets

4.600

6.800

0.200

(iii) Tangible assets capital work-in-progress

9.500

6.900

26.600

(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)

13.700

12.600

13.000

(d) Long-term loans and advances

4.200

12.700

22.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

309.100

341.000

357.900

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

179.000

157.300

235.600

(c) Trade receivables

147.400

96.200

148.000

(d) Cash and bank balances

79.700

133.000

7.200

(e) Short-term loans and advances

56.800

50.900

47.100

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

462.900

437.400

437.900

 

 

 

 

TOTAL

772.000

778.400

795.800

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

1248.400

938.100

923.600

 

Other Income

12.400

6.600

4.700

 

TOTAL

1260.800

944.700

928.300

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

716.900

502.900

540.500

 

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

(21.700)

18.600

0.700

 

Employee benefit expense

153.800

141.900

128.100

 

CSR expenditure

1.300

0.000

0.000

 

Other expenses

164.500

142.400

139.700

 

TOTAL

1014.800

805.800

809.000

 

 

 

 

 

 

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

246.000

138.900

119.300

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.600

2.800

3.300

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

243.400

136.100

116.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

47.700

45.500

38.800

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

195.700

90.600

77.200

 

 

 

 

 

Less

TAX

68.500

30.000

25.300

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

127.200

60.600

51.900

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

2.54

1.21

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

0.000

132.600

0.000

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net cash flows from (used in) operations

168.200

190.500

90.100

 

 

 

 

Net cash flows from (used in) operating activities

105.000

168.500

68.700

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

43.10

37.43

58.49

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

8.47

9.75

6.24

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

49.18

75.34

118.92

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.37

0.88

0.51

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.84

0.44

0.37

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.17

0.52

0.43

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.27

0.29

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.21

0.56

0.51

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.47

0.65

0.76

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

94.62

49.61

36.15

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

10.19

6.46

5.62

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

16.48

7.79

6.52

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

20.70

12.44

12.17

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.55

1.61

2.00

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.18

1.03

0.92

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.80

0.63

0.54

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.32

0.30

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.55

1.61

2.00

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

417.500

417.500

417.500

Reserves & Surplus

9.100

69.700

196.900

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

426.600

487.200

614.400

 

 

 

 

Long-term borrowings

125.400

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Current maturities of long-term debts

0.000

132.600

0.000

Total borrowings

125.400

132.600

0.000

Debt/Equity ratio

0.294

0.272

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

(INR In Million)

(INR In Million)

(INR In Million)

Sales

923.600

938.100

1248.400

 

 

1.570

33.077

 

 

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

923.600

938.100

1248.400

Profit/ (Loss)

51.900

60.600

127.200

 

5.62 %

6.46 %

10.19 %

 

 

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

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGE: No Charges Exists for Company

 

GENERAL INFORMATION

 

The Company is in the development and manufacturing of hydraulics and electro hydraulics controls for off-highway applications. It manufactures hydraulic control valves after making various processes like assembling, honing, testing and painting on bought out components.

 

FIXED ASSETS:

 

Tangible assets

 

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

Intangible assets

 

  • Computer software

 

 

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 67.53

UK Pound

1

INR 91.49

Euro

1

INR 80.53

 

 

INFORMATION DETAILS

 

Information Gathered by :

KAM

 

 

Analysis Done by :

PRY

 

 

Report Prepared by :

KVT

 


 

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

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)

 

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.