|
|
|
MIRA INFORM REPORT
|
Report No. : |
511428 |
|
Report Date : |
24.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
TOKAI IMPERIAL RUBBER INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
202-203, Kushal Bazar, 32-33, Nehru Place, New Delhi - 110019 |
|
Mobile No.: |
91-9873417110 (Mr. Sanjay Gupta) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
18.11.2005 |
|
|
|
|
Com. Reg. No.: |
55-142682 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 246.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U25191DL2005PTC142682 |
|
|
|
|
IEC No.: [Import-Export
Code No.] |
0506035361 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
07AACCT4094J1Z2 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCT4094J |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing of Rubber hoses for cars and two wheelers such as Honda Car Hose pipe rubber, Hyundai car hose pipe rubber, etc. (Registered Activity) |
|
|
|
|
No. of Employees
: |
600 (Approximately) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Maximum Credit Limit : |
USD 1400000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a subsidiary of “Sumitomo Riko Company Limited”,
Japan. It is
an established company incorporated in the year 2005 having fine track
records. For the financial year ended 2017, the company has witnesses a healthy
growth in its revenue and has achieved good profit margin at 7.87% (approx.) The company possesses sound financial profile marked by decent net
worth base along with low debt level and favourable gap between trade
payables to its trade receivables. The company also derives strength from its strong holding entity and
its experienced management team. Trade relations are reported as fair. Business is active. Payments
terms are reported to be regular and as per commitment. In view of strong holding support and sound financial base, the
company can be considered normal for business dealings at usual trade terms
and conditions. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
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 24.05.2018
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. Sanjay Gupta |
|
Designation : |
Accountant |
|
Contact No.: |
91-9873417110 |
|
Date : |
24.05.2018 |
LOCATIONS
|
Registered Office / Factory 1 : |
202-203, Kushal Bazar, 32-33, Nehru Place, New Delhi-110019, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9873417110 (Mr. Sanjay Gupta) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office
1 / Factory 2: |
45 Miles Stone VPO Prithla Delhi-Mathura Road, District-Palwal,
Faridabad- 121102, Haryana, India |
|
Tel. No.: |
91-1275-262103 / 262102 / 262105 |
|
Fax No.: |
91-1275-262106 |
|
|
|
|
Corporate Office
2 / Factory 3 : |
Plot No. 94, Sector 25, Faridabad - 121004, Haryana, India |
|
Tel. No.: |
91-129-2233281/ 2231148/ 2232993 |
|
Fax No.: |
91-129-2441028 |
|
|
|
|
Overseas Offices : |
Located at:
|
DIRECTORS
AS ON 31.03.2017
|
Name : |
Akira Masao Okamoto |
|
Designation : |
Managing Director |
|
Address : |
Flat No. 403, BOA Vista Fortaleza, Opposite Gold Big
Cinemas, Kalyaninagar, Pune- 411006, Maharashtra, India |
|
Date of Appointment : |
17.03.2017 |
|
DIN No.: |
06882735 |
|
Name : |
Shingo Goto |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
B-299, New Friends Colony, New Delhi – 110025, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
28.11.1968 |
||||||||||||||||||||||||
|
Qualification : |
Bachelor of Law from Aichi University Japan |
||||||||||||||||||||||||
|
Date of Appointment : |
17.03.2017 |
||||||||||||||||||||||||
|
PAN No.: |
ARSPG7773K |
||||||||||||||||||||||||
|
DIN No.: |
06754196 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Sham Behari Sardana |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
D-99, Panchsheel Enclave, New Delhi - 110019, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
21.03.1944 |
||||||||||||||||||||||||
|
Qualification : |
Diploma of Mechanical |
||||||||||||||||||||||||
|
Date of Appointment : |
18.11.2005 |
||||||||||||||||||||||||
|
PAN No.: |
AEZPS1136E |
||||||||||||||||||||||||
|
DIN No.: |
00109418 |
||||||||||||||||||||||||
|
Other
directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Jagjit Singh |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
House No -9 Sector -18 A, Faridabad, Haryana, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
15.09.1938 |
||||||||||||||||||||||||
|
Qualification : |
Fellow of Science |
||||||||||||||||||||||||
|
Date of Appointment : |
18.11.2005 |
||||||||||||||||||||||||
|
PAN No.: |
AEZPS1137F |
||||||||||||||||||||||||
|
DIN No.: |
00109439 |
||||||||||||||||||||||||
|
Other
directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Manav Sardana |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
D-99, Panchsheel Enclave, New Delhi - 110019, India |
||||||||||||||||||||||||
|
Date of Birth/Age : |
03.10.1971 |
||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||
|
Date of Appointment : |
19.09.2013 |
||||||||||||||||||||||||
|
PAN No.: |
AATPS6108A |
||||||||||||||||||||||||
|
DIN No.: |
01749158 |
||||||||||||||||||||||||
|
Other
directorship:
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Noba Kunihiro |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
2-6-29, Daiko, Higashi -KU, Nagoya-Shi Nagoya 4610043 Japan
|
||||||||||||||||||||||||
|
Date of Appointment : |
06.09.2017 |
||||||||||||||||||||||||
|
DIN No.: |
07911136 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Yoji Suzuki |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
1-31 tozuka- Cho Toyota, Aichi 4710869 Japan |
||||||||||||||||||||||||
|
Date of Appointment : |
06.09.2017 |
||||||||||||||||||||||||
|
DIN No.: |
07919380 |
||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Komal Sharma |
|
Designation : |
Company Secretary |
|
Address : |
House No-1783, Sector-23 A, Faridabad -121005, Haryana,
India |
|
Date of Appointment : |
01.11.2017 |
|
PAN No.: |
ETHPS1670E |
|
|
|
|
Name : |
Mr. Sanjay Gupta |
|
Designation : |
Accountant |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
% Holding |
|
Imperial Auto Industries Limited, India |
98400 |
40.00 |
|
Sumitomo Riko Company Limited, Japan (Formerly known as Tokai Rubber Industries Limited) |
147600 |
60.00 |
|
Total |
246000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
AS ON 06.09.2017
|
Category |
Percentage |
|
Promoters- Body corporate |
60.00 |
|
Promoters- Others |
40.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business
: |
Manufacturing of Rubber hoses for cars and two wheelers such as Honda Car Hose pipe rubber, Hyundai car hose pipe rubber, etc. (Registered Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
|||||
|
Products : |
Raw Material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash, Advance Payment, L/C, Cheque, Credit and Others (NEFT / RTGS)
(30,60,90 Days) |
||||
|
|
|
||||
|
Purchasing : |
Cash, Advance Payment, L/C, Cheque, Credit and Others (NEFT / RTGS)
(30,60,90 Days) |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees
: |
600 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
B S R and Associates LLP Chartered Accountants |
|
Address : |
8th Floor, Tower B, DLF Building, No-10, DLF Cyber City, Phase-II, Gurugram -122002, Haryana, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AADFB6889R |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding company: |
|
|
|
|
|
Ultimate holding
company: |
|
|
|
|
|
Fellow
subsidiaries: |
|
|
|
|
|
Associate: |
|
|
|
|
|
Enterprises which are owned, or have significant influence of or
are partners with Key management personnel and their relatives: |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
246000 |
Equity Shares |
INR 1000/- each |
INR 246.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
246000 |
Equity Shares |
INR 1000/- each |
INR 246.000 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 |
246.000 |
246.000 |
246.000 |
|
(b) Reserves and Surplus |
247.951 |
122.050 |
68.980 |
|
(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) |
493.951 |
368.050 |
314.980 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
14.912 |
11.325 |
7.431 |
|
Total Non-current
Liabilities (3) |
14.912 |
11.325 |
7.431 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
256.000 |
412.000 |
400.000 |
|
(b) Trade
payables |
218.397 |
243.651 |
268.297 |
|
(c) Other
current liabilities |
33.627 |
29.382 |
33.093 |
|
(d) Short-term
provisions |
21.221 |
1.492 |
31.255 |
|
Total Current
Liabilities (4) |
529.245 |
686.525 |
732.645 |
|
|
|
|
|
|
TOTAL |
1038.108 |
1065.900 |
1055.056 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
452.121 |
476.073 |
267.476 |
|
(ii)
Intangible Assets |
1.518 |
2.062 |
2.585 |
|
(iii) Tangible assets
capital work-in-progress |
3.626 |
7.683 |
198.110 |
|
(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) |
6.091 |
1.376 |
21.377 |
|
(d)
Long-term loans and advances |
10.494 |
13.448 |
8.990 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.183 |
|
Total Non-Current
Assets |
473.850 |
500.642 |
498.721 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
249.912 |
288.825 |
320.974 |
|
(c) Trade
receivables |
240.545 |
208.930 |
169.026 |
|
(d) Cash and
bank balances |
18.321 |
14.539 |
3.817 |
|
(e)
Short-term loans and advances |
43.052 |
44.807 |
56.545 |
|
(f) Other
current assets |
12.428 |
8.157 |
5.973 |
|
Total Current
Assets |
564.258 |
565.258 |
556.335 |
|
|
|
|
|
|
TOTAL |
1038.108 |
1065.900 |
1055.056 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
1599.139 |
1430.994 |
1418.431 |
|
|
Other Income |
1.211 |
0.016 |
1.620 |
|
|
TOTAL |
1600.350 |
1431.010 |
1420.051 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
788.709 |
721.928 |
780.011 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(4.838) |
(0.470) |
(16.302) |
|
|
Employee benefit expense |
137.296 |
118.071 |
99.807 |
|
|
CSR expenditure |
2.248 |
2.030 |
1.232 |
|
|
Other expenses |
401.316 |
354.303 |
354.298 |
|
|
TOTAL |
1324.731 |
1195.862 |
1219.046 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
275.619 |
235.148 |
201.005 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
26.985 |
37.116 |
18.368 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
248.634 |
198.032 |
182.637 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
72.959 |
59.050 |
41.464 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
175.675 |
138.982 |
141.173 |
|
|
|
|
|
|
|
Less |
TAX |
49.775 |
49.804 |
1.031 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
125.900 |
89.178 |
140.142 |
|
|
|
|
|
|
|
|
PREVIOUS YEARS’ BALANCE BROUGHT
FORWARD |
122.050 |
68.980 |
(41.164) |
|
|
|
|
|
|
|
|
APPROPRIATIONS |
|
|
|
|
|
Interim dividend on equity
shares |
0.000 |
30.000 |
25.000 |
|
|
Tax on dividend |
0.000 |
6.107 |
4.999 |
|
|
Balance
Carried to the B/S |
247.950 |
122.050 |
68.980 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
F.O.B. Value of Exports |
0.565 |
1.706 |
10.967 |
|
|
TOTAL EARNINGS |
0.565 |
1.706 |
10.967 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
511.79 |
362.51 |
569.68 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net cash flows from (used in) operations |
266.514 |
183.188 |
(47.871) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
232.640 |
183.741 |
(80.774) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
54.90 |
53.29 |
43.49 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
6.65 |
6.85 |
8.39 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
101.07 |
123.19 |
125.55 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
1.10 |
0.81 |
0.63 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.60 |
0.48 |
0.43 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.51 |
0.64 |
0.69 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.52 |
1.12 |
1.27 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
1.07 |
1.87 |
2.33 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.93 |
1.32 |
1.49 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
10.21 |
6.34 |
10.94 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
7.87 |
6.23 |
9.88 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.52 |
1.12 |
1.27 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
1.07 |
1.87 |
2.33 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.07 |
0.82 |
0.76 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.59 |
0.40 |
0.32 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.48 |
0.35 |
0.30 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
1.04 |
1.67 |
1.63 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.07 |
0.82 |
0.76 |
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 |
246.000 |
246.000 |
246.000 |
|
Reserves & Surplus |
68.980 |
122.050 |
247.951 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
314.980 |
368.050 |
493.951 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
400.000 |
412.000 |
256.000 |
|
Total
borrowings |
400.000 |
412.000 |
256.000 |
|
Debt/Equity
ratio |
1.270 |
1.119 |
0.518 |
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 |
1418.431 |
1430.994 |
1599.139 |
|
|
|
0.886 |
11.750 |
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 |
1418.431 |
1430.994 |
1599.139 |
|
Profit/ (Loss) |
140.142 |
89.178 |
125.900 |
|
|
9.88
% |
6.23
% |
7.87
% |
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) |
Yes |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGE: No Charges Exists for Company
CORPORATE
INFORMATION
Subject was incorporated under the Companies Act, 1956 on November 18, 2005 with an objective of carrying out the business of manufacturing rubber hoses for cars and two wheelers. The Company is a subsidiary of Sumitomo Riko Company Limited, Japan (formerly known as Tokai Rubber Industries Limited) which holds 60% of its equity shares and remaining 40% equity shares are held by Imperial Auto Industries Limited, India.
RESULTS OF OPERATIONS:
The standalone turnover for the year ended 31st March, 2017 stood at INR 1599.139 Million against turnover of INR 1430.994 Million in the previous year this figure indicates that sales increased by 11.75% compared to previous year sale .The Company earned Profit after tax of INR 125.900 Million compared to INR 89.178 Million in the previous year. During the year the expenditure of Company is INR 1351.716 Million compared to INR 1232.978 Million in the previous year this figure indicates that there is increase in the expenditure as compared to previous year expenditure.
UNSECURED LOANS:
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
SHORT TERM
BORROWING |
|
|
|
Loans repayable on demand from banks |
256.000 |
412.000 |
|
Total |
256.000 |
412.000 |
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,
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 68.21 |
|
|
1 |
INR 91.43 |
|
Euro |
1 |
INR 80.24 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.