Mumbai-based maker of precision cutting tools — High Speed Steel taps and drills, solid carbide tools and carbide burrs under the TOTEM brand — for aerospace, defence, auto-component, die & mould and valve industries.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 52 | 52 | 52 | 52 |
| Reserves | 0 | 86 | 115 | 101 | 117 |
| Borrowings | 0 | 9 | 22 | 20 | 17 |
| Other Liabilities | 0 | 56 | 61 | 55 | 66 |
| Total Liabilities | 0 | 203 | 250 | 227 | 251 |
| AssetsFixed Assets | 0 | 89 | 110 | 114 | 110 |
| CWIP | 0 | 5 | 8 | 1 | 4 |
| Investments | 0 | 0 | 44 | 25 | 23 |
| Other Assets | 0 | 109 | 88 | 88 | 115 |
| Total Assets | 0 | 203 | 250 | 227 | 251 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 9 | 51 | 28 |
| Cash from Investing | 0 | -97 | -71 | 4 |
| Cash from Financing | 0 | 104 | 11 | -33 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -88 | 23 | 9 |
| FCF Margin | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (26.5×) and current (26.9×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At -3.3% growth and a 27× exit, ₹150 only delivers your return if you pay ₹51. The price is currently baking in 18% growth.
EPS grows -3.3%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.3% | 5.39 |
| FY28 | -3.3% | 5.21 |
| FY29 | -3.3% | 5.04 |
| FY30 | -3.3% | 4.87 |
| FY31 | -3.3% | 4.71 |
| FY32 | 1.3% ·fade | 4.77 |
| FY33 | 6.0% ·fade | 5.06 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.