MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

511692

Report Date :

28.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ESCORT LIMITED

 

 

Registered Office :

Corporate Centre, 15/5, Mathura Road, Faridabad – 121 003, Haryana, India

Tel. No.:

91-129 – 2250222/ 2564275/ 2564254/ 2564921/ 2564761/ 2564099

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018

 

 

Date of Incorporation :

17.10.1944

 

 

Com. Reg. No.:

05-039088

 

 

Capital Investment / Paid-up Capital :

INR 1225.769 Million

 

 

CIN No.:

[Company Identification No.]

L74899HR1944PLC039088

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TIN No:

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

A Public Limited Liability Company. The Company’s Shares are Listed on the Stock Exchanges.

 

 

Line of Business :

The Company is engaged in the business of manufacturing of agricultural tractors, engines for agricultural tractors, construction, earth moving and material handling equipment, round and flat tubes, heating elements, double acting hydraulic shock absorbers for railways coaches, centre buffer couplers, automobile shock absorbers, telescopic front fork and MCPHERSON struts, brake block, internal combustion engines and all types of brake used by railway’s. It also trades in oils & lubricants, implements, trailers, tractors, compressor accessories and spares, construction, earth moving and material handling equipment and aero business. (Registered Activity)

 

 

No. of Employees (As on 31.03.2017)

3786 (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

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 1944.  The company is a manufacturer of agricultural tractors, engines for agricultural tractors, construction, earth moving and material handling equipment, round and flat tubes, heating elements, double acting hydraulic shock absorbers, etc. It is also a trader of oils & lubricants, implements, trailers, tractors, etc.


As per the financial records of 2018, the company has achieved a favourable growth of 20.65% in its revenue as compared to the previous year and has reported an average net profit margin of 6.87%.


Rating takes into consideration, the strong financial position backed by robust net worth base along with negligible debt balance sheet profile and satisfactory liquidity position.


The company has its share price trading at around INR 916.45 on BSE as on May 26, 2018 as against the Face Value (FV) of INR 10.


Business is active. Payment seems to be regular.


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

 

NOTES:

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

 

 

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

 

Rating Agency Name

INDIA RATING

Rating

Long Term Loans (A+)

Rating Explanation

Adequate degree of safety and low credit risk.

Date

30.04.2018

 

Rating Agency Name

INDIA RATING

Rating

Short Term Loans (A1+)

Rating Explanation

Very strong degree of safety and carry lowest credit risk. 

Date

30.04.2018

 

 

RBI DEFAULTERS’ LIST STATUS

 

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

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

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

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 28.05.2018

 

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 BY

 

91-129-2550222 (Management non-cooperative)

 

Mr. Asif Khan (91-9686655600) He is not belongs to subject company)

 

LOCATIONS

 

Registered / Corporate Office/ Knowledge Management Centre::

Corporate Centre, 15/5, Mathura Road, Faridabad – 121 003, Haryana, India

Tel. No.:

91-129 – 2250222/ 2564275/ 2564254/ 2564921/ 2564761/ 2564099

Fax No.:

91-129 – 2250009/ 2250102/ 2250060/ 2250058/ 2564921/

E-Mail :

corpsl@escorts.co.in

scoshare@escorts.co.in

jobs@escorts.co.in

sharad.gupta@escorts.co.in

asif.khan@escorts.co.in

Website :

www.escortsgroup.com 

 

 

Corporate Office :

Times Square, A Wing, Unit No 1, 3rd Floor Andheri - Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

91-22-67868686

Fax No.:

91-22-67868687

 

 

Escorts Training and Development Centre:

Ramakrishnapura, Chandapura - Anekal Road, Chandapura, Post Bangalore – 560099, Karnataka, India

Tel. No.:

91-80-27804175

E-Mail :

etdc@escorts.co.in

 

 

Administrative Office and Components Plant/ International Business

18/4, Mathura Road, Faridabad – 121007, Haryana, India

Tel. No.:

91-129 – 2264939

 

 

Administrative Office and Manufacturing Plant

 

Plot No. 219, Sector – 58, Ballabgarh District Faridabad-121004,
Haryana, India

Tel. No.:

91-129-2306300

Fax No.:

91-129-2306463

E-Mail :

ece.helpline@escorts.co.in

ece.marketing@escorts.co.in

ece.helpline@escorts.co.in

exports.ece@escorts.co.in

 

 

Administrative Office and Manufacturing Plant

 

Plot No. 115, Sector – 24, Faridabad – 121 005, Haryana, India

Tel. No.:

91-129-2576000

Fax No.:

91-129-2232148

E-Mail :

 rail@escorts.co.in

 

 

Tractor Assembly

 

Plot No. 2 and 3, Sector – 13, Faridabad – 121007, Haryana, India

Tel. No.:

91-129 – 2291230

 

 

Overseas Offices:

UL, Prezemyslowa 11, 11-700 Mragowo, Poland

Tel. No.:

0048-89-7412202

Fax. No:

0048-89-7413633

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Nikhil Nanda

Designation :

Managing Director

Address :

12, Jor Bagh Lodhi Road, New Delhi-110003, India

Date of Appointment :

17.10.2005

DIN No:

00043432

 

 

Name :

Rajan Nanda

Designation :

Managing Director

Address :

2, Friends Colony (West), New Delhi-110065, India

Date of Appointment :

28.06.1968

DIN No:

0043256

 

 

Name :

Darius Jehangir Kakalia

Designation :

Director

Address :

Rebello House, 'B' Wing, 9th Floor, Flat No. 54, 132, Hill Road, Bandra (West), Mumbai-400050, Maharashtra, India

Date of Appointment :

25.05.2016

DIN No:

00029159

 

 

Name :

Nitasha Nanda

Designation :

Wholetime Director

Address :

2, Friends Colony (West), New Delhi-110065, India

Date of Appointment :

16.01.2015

DIN No:

00032660

 

 

Name :

Girish Behari Mathur

Designation :

Director

Address :

D - 23, First Floor, Sarita Vihar, New Delhi-110044, India

Date of Appointment :

16.01.2015

DIN No:

00043352

 

 

Name :

Sutanu Behuria

Designation :

Director

Address :

602A, Beverly Park 1, Mehrauli Road, DLF, Phase - 2, Gurugram- 122009, Haryana, India

Date of Appointment :

16.01.2015

DIN No:

00051668

 

 

Name :

Ravi Dharm Narain

Designation :

Additional Director

Address :

B-3, Diwan Shree Apartment 30, Firozshah Road, New Delhi 110001, India

Date of Appointment :

21.09.2017

DIN No:

00062596

 

 

Name :

Hardeep Singh

Designation :

Director

Address :

608A, The Aralias, DLF Golf Links DLF Phase-5, Gurugram-122009, Haryana, India

Date of Appointment :

28.11.2011

DIN No:

00088096

 

 

Name :

Hayagreeva Ravikumar Puranam

Designation :

Director

Address :

501, Yashowan Towers, Behind Mahim Post Office, T. H. Kataria Marg, Mahim – West, Mumbai -400016, Maharashtra, India

Date of Appointment :

29.07.2014

DIN No:

00280010

 

 

Name :

Vibha Paul Rishi

Designation :

Director

Address :

812, The Aralias Golf Course Road, Chakarpur, Gurugram-122002, Haryana, India

Date of Appointment :

29.07.2014

DIN No:

05180796

 

 

KEY EXECUTIVES

 

Name :

Bharat Madan

Designation :

Chief Executive Officer

Address :

C-2/175, Janak Puri, New Delhi- 110058, India

Date of Appointment :

28.05.2014

PAN No.:

AAAPM1544K

 

 

Name :

Ajay Kumar Sharma

Designation :

Company Secretary

Address :

Flat No. J-1102, BPTP Park Grandeura, Near Delhi Public School, Sector - 82, Bhatol A (115), Faridabad-121004, Haryana, India

Date of Appointment :

16.01.2015

PAN No.:

ALIPS2558J

 

 

MAJOR SHAREHOLDERS

 

As on MARCH 2018

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

(A) Promoter & Promoter Group

49112638

40.07

(B) Public

73464240

59.93

Grand Total

122576878

100.00

 

 

Statement showing shareholding pattern of the Promoter and Promoter Group

 

Category of shareholder

No. of fully paid up equity shares held

Shareholding as a % of total no. of shares (calculated as per SCRR, 1957)As a % of (A+B+C2)

A1) Indian

0.00

Individuals/Hindu undivided Family

1419225

1.16

RAJAN NANDA

1039196

0.85

NIKHIL NANDA

212875

0.17

NITASHA NANDA

20900

0.02

HARDEEP SINGH

1000

0.00

GIRISH BEHARI MATHUR

179

0.00

MASTER AGASTYA NANDA U/G NIKHIL NANDA

10000

0.01

NAVYA NAVELI NANDA

18000

0.01

RITU NANDA

100000

0.08

SHWETA NANDA

17000

0.01

RACHNA MATHUR

75

0.00

Any Other (specify)

47693413

38.91

AAA PORTFOLIOS PRIVATE LIMITED

1687280

1.38

BIG APPLE CLOTHING PRIVATE LIMITED

1771837

1.45

HAR PARSHADAND COMPANY PVT LIMITED

10526308

8.59

SIETZ TECHNOLOZY INDIA PRIVATE LIMITED

826

0.00

NIKY TASHA COMMUNICATIONS PRIVATE LIMITED

3850

0.00

NIKYTASHA ENERGIES (P) LIMITED

1250

0.00

CHARAK AYURVEDIC TREATMENTS PRIVATE LTD

2000

0.00

ESCORTS FINANCE LIMITED

31

0.00

SUTANU BEHURIA TRUSTEE OF ESCORTS BENEFIT AND WELFARE TRUST

33700031

27.49

Sub Total A1

49112638

40.07

A2) Foreign

0.00

A=A1+A2

4,91,12,638

40.07

 

Statement showing shareholding pattern of the Public shareholder

 

Category & Name of the Shareholders

No. of fully paid up equity shares held

Shareholding % calculated as per SCRR, 1957 As a % of (A+B+C2)

B1) Institutions

0

0.00

Mutual Funds/

6243598

5.09

Foreign Portfolio Investors

29877102

24.37

GOLDMAN SACHS INDIA LIMITED

2824327

2.30

RWC EMERGING MARKETS EQUITY MASTER FUND LIMITED

2136310

1.74

T.ROWE PRICE INTERNATIONAL DISCOVERY FUND

2977140

2.43

Financial Institutions/ Banks

272218

0.22

Insurance Companies

86029

0.07

Sub Total B1

36478947

29.76

B2) Central Government/ State Government(s)/ President of India

0

0.00

B3) Non-Institutions

0

0.00

Individual share capital upto INR 0.200 million

17193083

14.03

Individual share capital in excess of INR 0.200 million

16300770

13.30

JHUNJHUNWALA RAKESH RADHESHYAM

10000000

8.16

GIRISH BEHARI MATHUR TRUSTEE OF EMPLOYEE STOCK OPTION SCHEME -2006

3074512

2.51

NBFCs registered with RBI

9377

0.01

Any Other (specify)

3482063

2.84

Sub Total B3

36985293

30.17

B=B1+B2+B3

73464240

59.93

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the business of manufacturing of agricultural tractors, engines for agricultural tractors, construction, earth moving and material handling equipment, round and flat tubes, heating elements, double acting hydraulic shock absorbers for railways coaches, centre buffer couplers, automobile shock absorbers, telescopic front fork and MCPHERSON struts, brake block, internal combustion engines and all types of brake used by railway’s. It also trades in oils & lubricants, implements, trailers, tractors, compressor accessories and spares, construction, earth moving and material handling equipment and aero business. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

28211

Agricultural Tractors

2824

Construction Equipments

 

 

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 (As on 31.03.2017)

3786 (Approximately)

 

 

Bankers (As on 31.03.2017)

  • Axis Bank
  • IDBI Bank
  • ICICI Bank
  • IndusInd Bank
  • Oriental Bank of Commerce
  • Punjab National Bank
  • State Bank of India
  • The Hongkong and Shanghai Banking Corporation

 

 

Facilities :

Secured Loan

31.03.2018

(INR in Million)

31.03.2017

(INR in Million)

Long-term Borrowings

 

 

Term loans from banks

NA

558.000

Other loans from financial institutions

NA

3.300

Finance lease obligations

NA

1.200

Short-term borrowings

 

 

Cash credit and other working capital facilities from banks

NA

1537.100

Loan against factored receivables

NA

53.100

Total

NA

2152.700

 

 

Note:

 

Rate of interest - The Company’s borrowings from banks are at an effective weighted average rate of 10.80% (31 March 2016: 11.75%) (1 April 2015: 12.45%)

 

Security details

 

(i) Cash credit and other working capital facilities from banks are secured against first charge on current assets and second charge on moveable fixed assets (excluding assets specifically charged to other term lenders) and specific fixed deposits. These facilities carried interest in the range of 7.66%. - 10.80% p.a. in 31 March 2017 ( 31 March 2016: 7.75%-12% p.a) (1 April 2015: 10.5%-12.5% p.a).

(ii) Loan against factored receivables is secured by first charge on trade receivables subject to factoring arrangement. This facility carry a rate of interest of 10.45% p.a as on 31 March 2017 (interest rate on this loan is broadly consistent for all periods presented).

 

Secretarial Auditors (As on 31.03.2017):

 

Name :

Jayant Gupta and Associates

Chartered Accountants

 

 

Internal Auditors (As on 31.03.2017):

 

Name :

Ernst and Young LLP

Chartered Accountants

 

 

Statutory Auditors (As on 31.03.2017):

 

Name :

S. N. Dhawan and Company

Chartered Accountants

 

 

Cost Auditors (As on 31.03.2017):

 

Name :

Ramanath Iyer and Company

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries (As on 31.03.2017)

Domestic

  • EDDAL Credit Limited
  • Escorts Asset Management Limited
  • Escorts Securities Limited
  • Escorts Benefit and Welfare Trust
  • Escorts Finance Limited
  • Escorts Benefit Trust

 

Overseas

 

  • Farmtrac Tractors Europe Sp. Z.o.o, Poland

 

 

Joint venture (As on 31.03.2017)

Adico Escorts Agri Equipment Private Limited

 

 

Associates (As on 31.03.2017)

Escorts Consumer Credit Limited

 

 

Enterprises over which key management personnel and relatives of such personnel exercise significant influence (As on 31.03.2017):

  • Rimari India Private Limited
  • Breeze Trading Private Limited
  • Tashaka India Private Limited
  • Niky Tasha Electronics Limited
  • AAA Portfolios Private Limited
  • Escorts Investment Trust Limited
  • Escorts Skill Development
  • Sun & Moon Travels (India) Private Limited
  • Niky Tasha Energies Private Limited
  • Charak Ayurvedic Treatments Private Limited
  • Rimari IT Solutions Private Limited
  • Crystal Care Advisors Private Limited
  • Momento Communications Private Limited
  • Sharak Healthcare Private Limited
  • Rakshak Health Service Private Limited
  • Big Apple Clothing Private Limited
  • Har Parshad and Company Private Limited
  • Sietz Technologies India Private Limited
  • Raksha TPA Private Limited
  • Niky Tasha Communications Private Limited
  • Ritu Nanda Insurance Service Private Limited
  • Sun & Moon Advisory Services Private Limited
  • Escolife IT Services Private Limited
  • Escorts Employees Welfare Limited
  • Academy of Management and Financial Planing Private Limited
  • Powermech Projects Limited

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2018

 

Authorised Capital : INR not Available

 

Issued, Subscribed & Paid-up Capital : INR 1225.769 Million

 

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

401000000

Equity Shares

INR 10/- each

INR 4010.000 Million

888000000

Redeemable Cumulative Preferences Shares

INR 10/- each

INR 8880.000 Million

 

Total

 

INR Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

122576878

Equity Shares

INR 10/- each

INR 1225.800 Million

 

 

 

 

 

 

a) Terms / rights attached to equity shares

 

The Company has only one class of shares, i.e., equity shares having a face value of H10 per share. Each holder of equity shares is entitled to one vote per share. Dividend is paid in Indian Rupees. The final dividend @ H1.50 per share, recommended by the Board of Directors is subject to the approval of the shareholders at the ensuing Annual General Meeting. In the event of liquidation of the Company, equity shareholders will be entitled to receive remaining assets of the Company after distribution of all preferential amounts. The distribution will be in proportion to the number of equity shares held by the shareholders.

 

b) Reconciliation of number of shares

 

Particulars

31.03.2017

Number

INR In Million

Equity shares at the beginning of the year

122576878

1225.800

Changes during the year

-

-

Total

122576878

1225.800

 

 

c) Details of shareholders holding more than 5% of the shares in the Company

 

Particulars

31.03.2017

Number

% of holding

Escorts Benefit and Welfare Trust

37300031

30.43

Harprasad and Company Private Limited

10526308

8.59

Jhunjhunwala Rakesh Radheyshyam

11225000

9.16

 

 

 

d) Aggregate number of shares issued for consideration other than cash and shares bought back during the period of five years immediately preceding the date 31 March 2017

 

Particulars

31.03.2017

Number

Equity shares allotted as fully paid pursuant to consideration other than cash

16958842

 

In addition, the Company has issued total 5,10,000 (31 March 2016: 4,26,000) equity shares to employees (through Escorts Employees Benefit and Welfare Trust) on exercise of option granted under the Employee Stock Option Scheme 2006, wherein part consideration was received in form of employee services.

 

e) Shares reserved for issue under options

 

Particulars

31.03.2017

Number

Under the Employee Stock Option Plan (ESOP) 2006, equity shares of INR 10 each, at an excercise price of INR 85 per share

3101612

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET (STANDALONE)

 

SOURCES OF FUNDS

 

31.03.2018

31.03.2017

31.03.2016

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1225.769

1225.800

1225.800

(b) Reserves & Surplus

24255.298

18685.800

17151.000

(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)

25481.067

19911.600

18376.800

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

136.771

562.500

874.600

(b) Deferred tax liabilities (Net)

197.101

0.000

0.000

(c) Other long term liabilities

234.941

298.300

289.100

(d) long-term provisions

153.164

193.600

266.500

Total Non-current Liabilities (3)

721.977

1054.400

1430.200

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

1590.200

2202.000

(b) Trade payables

12254.719

8937.800

7377.200

(c) Other current liabilities

1328.295

1314.600

1326.700

(d) Short-term provisions

2908.793

2322.900

1969.900

Total Current Liabilities (4)

16491.807

14165.500

12875.800

 

 

 

 

TOTAL

42694.851

35131.500

32682.800

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

15219.519

15104.900

15202.100

(ii) Intangible Assets

358.655

438.900

152.100

(iii) Capital work-in-progress

467.861

265.600

213.600

(iv) Intangible assets under development

172.695

81.400

368.300

(b) Non-current Investments

4326.685

4420.400

4347.800

(c) Deferred tax assets (net)

0.000

470.400

408.800

(d)  Long-term Loan and Advances

44.146

41.700

41.700

(e) Other Non-current assets

960.407

133.600

271.400

Total Non-Current Assets

21549.968

20956.900

21005.800

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

4848.933

1688.000

46.200

(b) Inventories

5410.608

4294.800

3969.800

(c) Trade receivables

5999.825

4580.200

3900.700

(d) Cash and cash equivalents

3118.997

2284.000

2496.200

(e) Short-term loans and advances

59.368

45.000

41.200

(f) Other current assets

1707.152

1282.600

1222.900

Total Current Assets

21144.883

14174.600

11677.000

 

 

 

 

TOTAL

42694.851

35131.500

32682.800

 

 

PROFIT & LOSS ACCOUNT (STANDALONE)

 

 

PARTICULARS

31.03.2018

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

49951.204

40931.600

33667.600

 

Other Income

594.061

434.600

558.200

 

TOTAL

50545.265

41366.200

34225.800

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

31478.032

25979.600

21387.400

 

Purchases of Stock-in-Trade

2328.030

2441.200

2220.900

 

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

(227.815)

(496.600)

(257.000)

 

Employees benefits expense

4310.822

4389.900

3993.400

 

Exceptional Items

67.586

(37.600)

122.900

 

Other expenses

6489.998

5380.400

4555.600

 

TOTAL

44446.653

37656.900

32023.200

 

 

 

 

 

 

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

6098.612

3709.300

2202.600

 

 

 

 

 

Less

FINANCIAL EXPENSES

285.662

311.100

495.400

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5812.950

3398.200

1707.200

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

724.761

630.700

575.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5088.189

2767.500

1132.200

 

 

 

 

 

Less

TAX

1640.947

1163.100

294.700

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

3447.242

1604.400

837.500

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

NA

1220.000

1245.700

 

TOTAL EARNINGS

NA

1220.000

1245.700

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

28.85

16.84

8.44

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2018

31.03.2017

31.03.2016

Current Maturities of Long term debt

NA

475.400

528.400

Cash generated from operations

NA

3451.700

2141.400

Net cash flows from (used in) operating activity

NA

3007.900

2216.900

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

43.84

40.84

42.29

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

8.33

8.94

8.63

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

132.31

114.79

114.06

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.13

0.86

0.55

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.38

0.23

0.14

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.39

0.42

0.42

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.01

0.11

0.17

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.65

0.71

0.70

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.64

0.80

0.87

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

21.35

11.92

4.45

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2018

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

6.90

3.92

2.49

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

8.07

4.57

2.56

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

13.53

8.06

4.56

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2018

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

1.28

1.00

0.91

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.95

0.70

0.60

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.60

0.57

0.56

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.11

1.76

2.51

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.28

1.00

0.91

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

STOCK PRICES

 

Face Value

INR 10.00/-

Market Value

INR 916.45/-

 

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Share Capital

1225.800

1225.800

1225.769

Reserves & Surplus

17151.000

18685.800

24255.298

Net worth

18376.800

19911.600

25481.067

 

 

 

 

long-term borrowings

874.600

562.500

136.771

Short term borrowings

2202.000

1590.200

0.000

Total borrowings

3076.600

2152.700

136.771

Debt/Equity ratio

0.167

0.108

0.005

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Sales

33667.600

40931.600

49951.204

 

 

21.576

22.036

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

31.03.2018

 

INR In Million

INR In Million

INR In Million

Sales

33667.600

40931.600

49951.204

Profit (Loss)

837.500

1604.400

3447.242

 

2.49%

3.92%

6.90%

 

 

ABRIDGED BALANCE SHEET (CONSOLIDATED)

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

 

 

 

I.              EQUITY AND LIABILITIES

 

 

(1)Shareholders' Funds

 

 

(a) Share Capital

1225.769

1225.769

(b) Reserves & Surplus

20925.596

14983.553

(c) Money received against share warrants

0.000

0.000

 

 

 

(d) Share Application money pending allotment

0.000

0.000

(2) Minority Interest

(4.035)

17.404

Total Shareholders’ Funds (1) + (2)

22147.330

16226.726

 

 

 

(3) Non-Current Liabilities

 

 

(a) long-term borrowings

147.124

585.914

(b) Deferred tax liabilities (Net)

197.038

0.000

(c) Other long term liabilities

234.942

301.213

(d) long-term provisions

166.193

207.295

Total Non-current Liabilities (3)

745.297

1094.422

 

 

 

(4) Current Liabilities

 

 

(a) Short term borrowings

0.000

1593.007

(b) Trade payables

12344.931

9101.398

(c) Other current liabilities

3166.710

2661.545

(d) Short-term provisions

1329.174

1315.142

Total Current Liabilities (4)

16840.815

14671.092

 

 

 

TOTAL

39733.442

31992.240

 

 

 

II.          ASSETS

 

 

(1) Non-current assets

 

 

(a) Fixed Assets

 

 

(i) Tangible assets

15280.017

15134.332

(ii) Intangible Assets

365.723

443.317

(iii) Capital work-in-progress

484.548

265.617

(iv) Intangible assets under development

172.695

81.415

(v) Investments Accounted for using equity method 

6.460

10.709

(b) Non-current Investments

728.873

613.009

(c) Deferred tax assets (net)

8.077

515.027

(d) Long-term Loan and Advances

91.669

81.111

(e) Other Non-current assets

1066.868

245.104

Total Non-Current Assets

18204.930

17389.641

 

 

 

(2) Current assets

 

 

(a) Current investments

4987.438

1733.487

(b) Inventories

5657.331

4503.007

(c) Trade receivables

5919.955

4564.549

(d) Cash and cash equivalents

3172.886

2441.046

(e) Short-term loans and advances

80.407

49.865

(f) Other current assets

1710.495

1310.645

Total Current Assets

21528.512

14602.599

 

 

 

TOTAL

39733.442

31992.240

 

 

PROFIT & LOSS ACCOUNT (CONSOLIDATED)

 

 

PARTICULARS

31.03.2017

31.03.2016

 

SALES

 

 

 

Income

50593.333

41453.365

 

Other Income

653.165

470.924

 

TOTAL

51246.498

41924.289

 

 

 

 

Less

EXPENSES

 

 

 

Cost of Materials Consumed

31857.310

26336.649

 

Purchases of Stock-in-Trade

2328.030

2441.227

 

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

(213.950)

(464.860)

 

Employees benefits expense

4424.463

4021.724

 

Share of Loss

67.586

112.362

 

Extraordinary Items

3.717

10.603

 

Other expenses

6661.463

6023.160

 

TOTAL

45128.619

38480.865

 

 

 

 

Less

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

6117.879

3443.424

 

 

 

 

Less

FINANCIAL EXPENSES

294.929

322.132

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5822.950

3121.292

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

732.191

634.201

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5090.759

2487.091

 

 

 

 

Less

TAX

1624.885

1179.579

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

3465.874

1307.512

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

41.62

20.94

 

 

 

 

 

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

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

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

COMPANY OVERVIEW (As on 31.03.2017)

 

The Company is a public limited company incorporated and domiciled in India and having its registered office at 15/5, Mathura Road, Faridabad (Haryana). The Company’s shares are listed with Bombay Stock Exchange, National Stock Exchange and Delhi Stock Exchange. The Company is engaged in the business of manufacturing of agricultural tractors, engines for agricultural tractors, construction, earth moving and material handling equipment, round and flat tubes, heating elements, double acting hydraulic shock absorbers for railways coaches, centre buffer couplers, automobile shock absorbers, telescopic front fork and MCPHERSON struts, brake block, internal combustion engines and all types of brake used by railway’s. It also trades in oils & lubricants, implements, trailers, tractors, compressor accessories and spares, construction, earth moving and material handling equipment and aero business.

 

 

INDEX OF CHARGES

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G04508586

100029286

VOLKSWAGEN FINANCE PRIVATE LIMITED

22/03/2016

-

-

5800000.0

3rd Floor, Wing - A, Silver UtopiaCardinal Gracious Road, Chakala, AndheriMumbaiMa400099IN

2

C78976289

10614597

State Bank of India

23/12/2015

23/12/2015

-

1500000000.0

Jawahar Vyapar Bhawan, 1, Tolstoy Marg,Industrial Finance Branch,New DelhiDL110001IN

3

C66485210

10486903

IDBI Bank Limited

12/03/2014

16/09/2015

-

11640000000.0

IRCS Building, 1,Red Cross Road,New DelhiDL110001IN

4

B85696359

10450943

IL & FS TRUST COMPANY LIMITED

27/09/2013

-

-

1000000000.0

IL & FS FINANCIAL CENTREPLOT NO C22 G BLOCK BANDRAKURLA COMPLEX BANDRA EASTMUMBAIMH400051IN

5

G44916971

100076317

ORIENTAL BANK OF COMMERCE

23/01/2017

-

18/05/2017

150000000.0

LCB, E BLOCKCONNAUGHT PLACENEW DELHIDL110001IN

6

G22770168

100030533

ORIENTAL BANK OF COMMERCE

02/02/2016

-

26/10/2016

100000000.0

LCB, E Block,Connaught PlaceNew DelhiDL110001IN

7

G22768121

100047309

ORIENTAL BANK OF COMMERCE

05/08/2016

-

26/10/2016

150000000.0

LCB, E BLOCKCONNAUGHT PLACENEW DELHIDL110001IN

8

G22772362

10399230

Oriental Bank of Commerce

26/12/2012

17/01/2013

21/10/2016

562500000.0

Groun Floor, Harsha Bhawan, E-Block,Connaught PlaceNew DelhiDL110001IN

9

G16978272

10247490

State Bank of India

13/10/2010

-

30/09/2016

350000000.0

CAG Branch, Jawahar Vyapar Bhawan, 11th&12th Floor1, Tolstoy MargNew DelhiDL110001IN

10

G05797436

10307146

IL & FS TRUST COMPANY LIMITED

29/08/2011

-

16/06/2016

1000000000.0

IL & FS FINANCIAL CENTREPLOT NO C22 G BLOCK BANDRAKURLA COMPLEX BANDRA EASTMUMBAIMH400051IN

 

 

CONTINGENT LIABILITIES:

 

 

PARTICULARS

31.03.2018

(INR in Million)

31.03.2017

(INR in Million)

Estimated amounts of contracts remaining to be executed on capital account and not provided for

NA

525.000

Claims not acknowledged as debts

NA

5.500

There is a contingent liability of :

 

 

Excise duty/ customs duty /service tax demands not acknowledged as liability

NA

4714.400

ESI additional demand not acknowledged as liability

NA

55.500

Sales tax and other demands not acknowledged as liability

NA

808.400

Pending legal cases - personnel

NA

44.600

others

NA

379.200

Demand raised by Faridabad Municipal Corporation for external development charges where the Company is in litigation

NA

23.800

Guarantees given to banks under channel finance program and bills discounting

NA

68.100

Letter of credit/guarantees executed in favour of others

NA

419.900

Demand raised by Income Tax department, disputed by the Company and pending in appeal (Against demand the company has deposited a sum of INR 2.800

million (Previous period INR 258.900 million) under protest)

NA

221.00

Liability towards surety bond in favour of Governor of Haryana for Sales Tax registration under VAT

NA

44.600

 

 

 

FIXED ASSETS

 

  • Freehold land
  • Leasehold land
  • Buildings
  • Leasehold improvements
  • Plant and machinery
  • Furniture and fixtures
  • Vehicles
  • Office equipment

 

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, 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 68.26

UK Pound

1

INR 91.23

Euro

1

INR 79.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

SWT

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

MTN

 


 

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

YES

--LISTED

YES/NO

YES

--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.