Forbes Precision (TOTEM) | Financial Analysis & Statements
Forbes Precision Tools and Manufacturing Small-cap Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
524.1M
Gross Profit
357.5M
68.21%
Operating Income
46.6M
8.89%
Net Income
38.1M
7.27%
EPS (Diluted)
₹0.74
Balance Sheet Metrics
Total Assets
2.5B
Total Liabilities
837.8M
Shareholders Equity
1.7B
Debt to Equity
0.50
Cash Flow Metrics
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
Forbes Precision Income Statement From 2023 to 2025
| Metric | 2025 | 2024 | 2023 |
|---|---|---|---|
| Revenue | 2.3B | 2.3B | 0 |
| Cost of Goods Sold | 877.4M | 876.9M | 0 |
| Gross Profit | 1.4B | 1.4B | 0 |
| Gross Margin % | 61.9% | 61.3% | 0.0% |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling, General & Administrative | 96.7M | 97.4M | 115.0K |
| Other Operating Expenses | 378.9M | 376.6M | 3.0K |
| Total Operating Expenses | 475.6M | 474.0M | 118.0K |
| Operating Income | 397.4M | 408.7M | -118.0K |
| Operating Margin % | 17.3% | 18.0% | 0.0% |
| Non-Operating Items | |||
| Interest Income | 1.7M | 1.7M | 0 |
| Interest Expense | 11.3M | 11.5M | 0 |
| Other Non-Operating Income | - | - | - |
| Pre-tax Income | 408.8M | 398.3M | -118.0K |
| Income Tax | 121.3M | 101.2M | 0 |
| Effective Tax Rate % | 29.7% | 25.4% | 0.0% |
| Net Income | 287.5M | 297.1M | -118.0K |
| Net Margin % | 12.5% | 13.1% | 0.0% |
| Key Metrics | |||
| EBITDA | 542.6M | 527.4M | -118.0K |
| EPS (Basic) | ₹5.57 | ₹5.76 | ₹0.00 |
| EPS (Diluted) | ₹5.57 | ₹5.76 | ₹0.00 |
| Basic Shares Outstanding | 51594464 | 51594464 | 51594464 |
| Diluted Shares Outstanding | 51594464 | 51594464 | 51594464 |
Income Statement Trend
Join Our India Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Forbes Precision Balance Sheet From 2023 to 2025
| Metric | 2025 | 2024 | 2023 |
|---|---|---|---|
| Assets | |||
| Current Assets | |||
| Cash & Equivalents | 74.8M | 159.6M | 500.0K |
| Short-term Investments | 439.6M | - | - |
| Accounts Receivable | 330.4M | 294.4M | 0 |
| Inventory | 319.3M | 384.7M | 0 |
| Other Current Assets | 4.5M | 1.0K | - |
| Total Current Assets | 1.2B | 961.6M | 507.0K |
| Non-Current Assets | |||
| Property, Plant & Equipment | 1.1B | 0 | 0 |
| Goodwill | 4.0M | 6.1M | 0 |
| Intangible Assets | 4.0M | 6.1M | - |
| Long-term Investments | - | - | - |
| Other Non-Current Assets | 5.0M | - | - |
| Total Non-Current Assets | 1.3B | 1.1B | 0 |
| Total Assets | 2.5B | 2.0B | 507.0K |
| Liabilities | |||
| Current Liabilities | |||
| Accounts Payable | 234.2M | 216.9M | 50.0K |
| Short-term Debt | 62.2M | 37.4M | 0 |
| Current Portion of Long-term Debt | - | - | - |
| Other Current Liabilities | 23.5M | 13.6M | - |
| Total Current Liabilities | 615.5M | 508.5M | 125.0K |
| Non-Current Liabilities | |||
| Long-term Debt | 162.6M | 51.0M | 0 |
| Deferred Tax Liabilities | 47.1M | 23.7M | 0 |
| Other Non-Current Liabilities | - | - | - |
| Total Non-Current Liabilities | 222.4M | 140.0M | 0 |
| Total Liabilities | 837.8M | 648.4M | 125.0K |
| Equity | |||
| Common Stock | 515.9M | 515.9M | 500.0K |
| Retained Earnings | 1.5B | 1.2B | -118.0K |
| Treasury Stock | - | - | - |
| Other Equity | - | - | - |
| Total Shareholders Equity | 1.7B | 1.4B | 382.0K |
| Key Metrics | |||
| Total Debt | 224.8M | 88.4M | 0 |
| Working Capital | 583.5M | 453.2M | 382.0K |
Balance Sheet Composition
Forbes Precision Cash Flow Statement From 2023 to 2025
| Metric | 2025 | 2024 | 2023 |
|---|---|---|---|
| Operating Activities | |||
| Net Income | 408.8M | 398.3M | -118.0K |
| Depreciation & Amortization | - | - | - |
| Stock-Based Compensation | - | - | - |
| Working Capital Changes | 153.7M | -746.3M | 68.0K |
| Operating Cash Flow | 573.4M | -337.2M | -50.0K |
| Investing Activities | |||
| Capital Expenditures | -281.9M | -972.3M | 0 |
| Acquisitions | - | - | - |
| Investment Purchases | -428.2M | - | - |
| Investment Sales | - | - | - |
| Investing Cash Flow | -710.1M | -972.3M | 0 |
| Financing Activities | |||
| Share Repurchases | - | - | - |
| Dividends Paid | - | - | - |
| Debt Issuance | 170.0M | 125.6M | 0 |
| Debt Repayment | -27.4M | -71.4M | 0 |
| Financing Cash Flow | 142.6M | 1.0B | 500.0K |
| Free Cash Flow | 230.5M | -878.1M | 0 |
| Net Change in Cash | 5.8M | -269.6M | 450.0K |
Cash Flow Trend
Forbes Precision Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
26.44
Price to Book
4.64
Price to Sales
2.88
PEG Ratio
-1.10
Profitability Ratios
Profit Margin
10.91%
Operating Margin
12.06%
Return on Equity
17.29%
Return on Assets
11.50%
Financial Health
Current Ratio
1.95
Debt to Equity
12.79
Per Share Data
EPS (TTM)
₹5.19
Book Value per Share
₹29.58
Revenue per Share
₹47.60
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| TOTEM | 7.0B | 26.44 | 4.64 | 17.29% | 10.91% | 12.79 |
| Timken India | 264.6B | 63.83 | 9.96 | 15.73% | 13.12% | 0.55 |
| Esab India | 89.5B | 43.68 | 22.08 | 48.56% | 14.23% | 0.88 |
| Harsha Engineers | 35.3B | 33.83 | 2.72 | 7.12% | 6.92% | 24.12 |
| Wendt India | 14.3B | 63.70 | 5.76 | 16.20% | 9.12% | 0.12 |
| Sterling Tools | 8.9B | 24.34 | 1.68 | 11.67% | 4.54% | 31.58 |
Financial data is updated regularly. All figures are in the company's reporting currency.




