Delhi-based hand-tools brand making and distributing steel, insulated, stainless-steel and non-sparking hand tools and tool kits across ~30 industries via dealers, OEMs and e-commerce.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 477 | 477 | 477 | 477 | 477 | 9 | 19 | 19 |
| Reserves | 2.1k | 2.3k | 2.5k | 2.7k | 2.9k | 52 | 60 | 77 |
| Borrowings | 213 | 0 | 0 | 28 | 26 | 67 | 64 | 73 |
| Other Liabilities | 872 | 678 | 554 | 524 | 481 | 34 | 44 | 38 |
| Total Liabilities | 3.7k | 3.5k | 3.5k | 3.8k | 3.9k | 162 | 187 | 207 |
| AssetsFixed Assets | 763 | 609 | 557 | 562 | 515 | 3 | 2 | 2 |
| CWIP | 21 | 37 | 21 | 29 | 18 | 0 | 0 | 0 |
| Investments | 70 | 2.1k | 1.9k | 1.4k | 1.7k | 0 | 0 | 0 |
| Other Assets | 2.8k | 666 | 1.0k | 1.7k | 1.7k | 160 | 184 | 205 |
| Total Assets | 3.7k | 3.5k | 3.5k | 3.8k | 3.9k | 162 | 187 | 207 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | 17 | -11 |
| Cash from Investing | -1 | 1 |
| Cash from Financing | -15 | 11 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | 16 | -12 |
| 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 (41.4×) and current (5.7×) 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 -21.9% growth and a 6× exit, ₹220 only delivers your return if you pay ₹25. The price is currently baking in 17% growth.
EPS grows -21.9%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -21.9% | 30.11 |
| FY28 | -21.9% | 23.51 |
| FY29 | -21.9% | 18.36 |
| FY30 | -21.9% | 14.34 |
| FY31 | -21.9% | 11.20 |
| FY32 | -7.9% ·fade | 10.31 |
| FY33 | 6.0% ·fade | 10.93 |
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.