1. Case: A cable manufacturer
(Only for case study purpose as a part of Workshop, no recommendation)
Caselet 1
A cable manufacturer: Manufacturing numbers
Case:
The share price of the company peaked on 14 Nov 2014 at Rs 134. Now it is an NCLT case. The 2013
Annual report with balance sheet, cash flow and P&L was available by this time (14 Nov 2014). Could we
identify the trouble in the company based on the available data and what are the top conclusions that we
can draw from this data? Draw 5 conclusions why it should be considered or declined to invest based on
2013 data and information provided?
Profile:
The company is engaged in the business of manufacturing of Transmission & distribution of power
products & services in India.
History:
It was incorporated in the year 1970, as a conductor manufacturing company.
From 1995 to 2006, they set up an LV Cables Manufacturing Unit, Aluminum Road Mill, EPC Business.
In 2007, Company acquired Western Transformers and also acquired a substantial stake in Apex
Electricals Limited.
In 2010, Company made a Capacity Expansion of LV & HV Cables Unit 2011 - Setup EHV Cables
manufacturing up to 550 kV and Setup a Transmission Tower unit.
In 2012, the company acquired strategic stakes in Utkal Galvanizers and Maktel Control & Systems,
acquired a controlling stake in Danke Controls, commenced production of Power Transformers and
control & relay panels, and Successfully commissioned 6.3 MW of wind energy at Jamanwada, Kutch.
In 2013, the company acquired a strategic stake in M/s Maktel Control & Systems, India’s leading power
and control panel manufacturer, and Successfully established Ultra High Voltage Cable Testing
Laboratory, a first of its kind in India having a capability of 500 kV capacity.
Beyond 2014 what happened:
1) In 2014, the company successfully commissioned the first phase of an ambitious expansion program
for 3000 km of MV cables and achieved 50,000 MTPA capacity of conductors in February 2014.
In 2015, the company made a rejuvenation of the product brand.
2) As of June 29, 2016, it is alleged that the company, through its management, fraudulently availed
credit facilities from a consortium of 11 banks (both public and private) in 2008, leaving behind an
outstanding debt of ₹ 2,654.40 Cr.
On July 6, 2018, CBI arrested two senior retired officers (V V Agnihotri and P K Shrivastava ) of Bank of
India in connection with alleged loan fraud of ₹ 2,654 Cr. by the company.
Also, the company had allegedly submitted false stock statements to the lead bank by treating receivables

2. Case: A cable manufacturer
(Only for case study purpose as a part of Workshop, no recommendation)
more than 180 days (non-current asset) as less than 180 days (current asset) to get more drawing power
in their cash credit accounts.
The company is under Corporate Insolvency Resolution Process (“CIRP”) under Mr. Prashant Jain,
resolution professional of the corporate Debtor. This case is filed under 27 IBC, 2016/7 of insolvency and
bankruptcy code, 2016 in Ahmedabad bench of NCLT.
Share price
Extracts of Cashflow
Cashflow Sep-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
Cash from Operating Activity 19 -18 -33 1 -34 -5 -25 -123
Cash from Investing Activity 0 -3 -44 -78 -57 -228 -157 -174
Cash from Financing Activity -2 34 54 83 100 249 191 341
Net Cash Flow 17 14 -23 6 8 16 9 44
Extracts of Balancesheet
Balancesheet Sep-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
Share Capital 14 16 18 21 28 37 37 37
Reserves 8 32 109 193 266 479 570 665
Borrowings 102 130 160 231 312 443 696 1,131
Other Liabilities 7 7 21 56 144 156 293 511
Fixed Assets 18 17 22 53 96 249 345 319
CWIP 0 5 40 87 96 150 208 387
Investments 0 1 5 5 5 17 17 17
Other Assets - 114 161 241 356 554 699 1,025 1,622
Inventories 47 57 79 141 189 341 591 849
Trade receivables 34 43 82 83 140 190 200 399
Cash Equivalents 19 33 9 15 24 40 49 92

3. Case: A cable manufacturer
(Only for case study purpose as a part of Workshop, no recommendation)
Balancesheet Sep-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
Loans n Advances 8 23 66 107 193 42 67 58
Other asset items 6 5 4 10 8 87 119 222
Extracts of P&L
Revenue CAGR of last 5 years: 34%
Net profit CAGR of last 5 years: 16%
P&L Sep-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
Sales 234 131 487 601 724 1,267 1,740 2,126
Expenses 205 112 424 517 626 1,106 1,547 1,907
Operating Profit 29 19 63 83 98 162 193 219
OPM % 12% 15% 13% 14% 14% 13% 11% 10%
Other Income -15 0 2 1 1 1 3 6
Interest 12 5 14 22 24 25 49 86
Depreciation 4 1 3 5 6 19 24 33
Profit before tax -2 14 48 58 70 120 123 107
Tax % -3% 0% 8% 9% 27% 18% 12% 14%
Net Profit -2 14 44 53 51 98 108 92
EPS in Rs -0.77 5.44 13.96 19.68 21.85 18.56
Shareholding pattern
 Promoter
o 29.17%. No pledging
 In public/institution category some key holdings:
o Macquarie Bank Ltd 7.16%
o Kotak Mahindra Trusteeship: 5.45%
o Orange Mauritius: 3.66%
o Clearwater Capital Partners Singapore: 3.13%
o Clearwater Capital Partners Cyprus: 2.46%
o Kotak India Pvt Equity Fund: 2.07%
o Morgan Stanley Asia (Singapore): 1.75%
o Antique Finance Pvt Ltd: 1.58%
o Vikas Ferro: 1.36%
o Vikas Coating: 1.36
o Pinnacle Cables: 1.36%
o Manacles Enterprieses: 1.36%
o Rhombus Cables: 1.36%
o Signature Electricals: 1.36%

4. Case: A cable manufacturer
(Only for case study purpose as a part of Workshop, no recommendation)
Your notes
1) ______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
2) ______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
3) ______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
4) ______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
5) ______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________