Altman Z″
Needs current assets and current liabilities.
TECHNOCRAT · Engineering · INE19QK01022
Analyst mean 0.00 · 0 analysts · 0% bullishThis company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
Technocrats Plasma Systems Limited is an engineering-led manufacturer of plasma cutting machines, welding equipment, and customized automation systems. The company operates two manufacturing facilities located in Vasai, Maharashtra, with an aggregate built-up area of 20,000 square feet. Its manufacturing plant has a pro-rata average installed capacity of 70.88 units per year across the last three financial years. For the fiscal year ended March 31, 2026, the company had average production of 35.50 units, representing a capacity utilization rate of 50.08%. The company sells its products B2B to fabrication shops, OEMs, and industrial customers across engineering, automotive, infrastructure, heavy machinery, and shipbuilding sectors. These products are distributed directly and through a network of authorized dealers and channel partners centrally coordinated from its corporate office.
Key operational moats include indigenous design and development capabilities, in-house fabrication with integrated testing capabilities, strong repeat business and recognition from institutional customers, and experienced promoters with deep domain knowledge.
Technocrats Plasma Systems Limited is an India-based engineering-led manufacturer of plasma cutting machines, welding equipment, and customized automation systems.
Source: p. 143
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Source |
|---|---|---|---|---|---|
| Ador Welding Limited | 31.55 | 14.79 | p. 146 | ||
| ESAB India Limited | 41.88 | 48.14 | p. 147 | ||
| Patil Automation Ltd | 23.21 | 13.77 | p. 147 | ||
| Jyoti CNC Automation Ltd | 58.51 | 16.79 | p. 147 |
As presented in the offer document. Post-listing figures are in the statements above.
Written before listing, answered from the document itself.
How are the fresh IPO proceeds distributed between growth and working capital?
The company is allocating ₹40.00 Cr of the fresh issue proceeds towards long-term working capital requirements and ₹8.79 Cr for purchasing and installing plant and machinery at its existing Vasai premises. Working capital represents the absolute majority of the specified allocations.
p. 129
Who are the promoters and what is their acquisition cost?
The promoters are Mr. Arun Kumar and Mrs. Vandana Sharma. Following a 10:1 stock split on May 23, 2025, and a 6:1 bonus allotment on August 12, 2025, their nominal cost of acquisition per share is ₹5.09 and ₹6.04, respectively.
p. 93, 96, 98, 104, 106, 122
Are there material related party transactions or outstanding advances?
Yes. Related party transactions include a material adjustment of advances with promoter-group entity Techno Dyne amounting to ₹1.54 Cr in FY26, alongside loan repayments and other transactions executed with promoters Arun Kumar and Vandana Sharma.
p. 77, 469, 885, 1952
Does operating cash flow align with reported profitability?
No. In FY26, despite a reported standalone net profit of ₹14.94 Cr, the company's operating cash flow was deeply negative at ₹-11.66 Cr. This is because cash was heavily absorbed by a surge in trade receivables (₹20.98 Cr) and inventories (₹33.18 Cr).
p. 49, 50, 51, 52, 57, 58
What market structure and allotment parameters apply to this SME offer?
The offer is a 100% book-built fresh issue of up to 4,620,000 equity shares listing on the BSE SME platform, with up to 2,31,000 shares reserved for the market maker, Aftertrade Broking Private Limited. Post-issue capital is structured at ₹17.50 Cr.
p. 1, 3, 6, 7, 91, 92, 93, 128
What the issue priced at, on the figures in the document.
| Date | Name | Shares | Price per share | Category | Issue type | Source |
|---|---|---|---|---|---|---|
| 1994-11-01 | Subscribers to MOA (Arun Kumar & Sudhir Kumar) | 20 | 100 | promoter group | initial | p. 95, 96 |
| 1995-03-31 | Arun Kumar, Sudhir Kumar Haribansh Sharma, Vandana Sharma, Shilpa Vinod Shah | 4980 | 100 | other | preferential | p. 95, 96 |
| 1995-04-30 | Arun Kumar, Sudhir Kumar Haribansh Sharma | 4000 | 100 | other | preferential | p. 95, 96 |
| 1996-03-31 | Arun Kumar, Shilpa Vinod Shah | 11000 | 100 | other | preferential | p. 95 |
| 2002-03-31 | Arun Kumar | 5000 | 100 | promoter | preferential | p. 95 |
| 2004-03-31 | Vanguard Jewels, Javda India Impex, Lexus Infotech, Viren Diamond Exports, Yash V Jewels | 4960 | 500 | other | preferential | p. 95, 96 |
| 2005-03-31 | Jaykaydee Industries, Real Gold Trading Co. Private Limited, Alka Diamond Inds Limited | 3400 | 500 | other | preferential | p. 95, 96 |
| 2006-01-09 | Alka Diamonds Inds Limited | 1000 | 500 | other | preferential | p. 95, 97 |
| 2006-03-30 | Alka Diamonds Industries, Kush Hindustan Entertainment, Volplast limited, Hema Trading Company Private Limited | 10400 | 500 | other | preferential | p. 96, 97 |
| 2006-04-10 | Alka Diamond Industries Limited, Real Gold Trading Co. P. Limited | 6000 | 500 | other | preferential | p. 96, 97 |
| 2007-10-26 | Real Gold Trading, Kush Hindustan Entertainment, Lexus Infotech, Vanguard Jewels, Yash V. Jewels, Javda India Impex, Hema Trading, Signora Finance | 18260 | 500 | other | preferential | p. 96, 97 |
| 2009-03-31 | JPK Trading, Jolly Multitrade, Irishman Steel, New Planet Trading, Hema Trading | 9500 | 500 | other | preferential | p. 96, 97 |
| 2014-12-05 | Rights Issue (Arun Kumar & Vandana Sharma) | 20250 | 500 | promoter | rights | p. 96, 97 |
| 2022-03-30 | Preferential Allotment (Conversion of Unsecured Loan from Mr. Arun Kumar & Mrs. Vandana Sharma) | 55000 | 500 | promoter | preferential | p. 96, 98 |
Ceo: Amrisha Arun Kumar Sharma
Pending civil suit (Bhopal Commercial Court) against the Company filed by Maurer-Sanfield India Ltd: ₹0.5891 Cr. Direct Tax disputed demands against the Company u/s AY 2018-19 and AY 2009-10: 2 cases totaling ₹0.1416 Cr (including disputed demand of ₹0.0106 Cr for AY 2018-19). Outstanding TDS defaults on TRACES portal against the Company u/s FY26 and prior years: 5 cases of ₹0.3910 Cr. Disputed Maharashtra Sales Tax/VAT/CST demands for FY 2010-11 and FY 2012-13: 1 case of ₹1.7347 Cr (including VAT/CST demands of ₹48.81 Lakhs and ₹124.66 Lakhs pending appeal). Outstanding Income Tax demand against Promoter Arun Kumar: 1 case of ₹0.0008 Cr.
Auditor name: M/s. Piyush Kothari & Associates, Chartered Accountants
Skin in game: 86.96%
Statutory auditor qualified the historical FY 2022-23 books regarding: (i) non-confirmation and non-reconciliation of material balances for trade receivables, payables, advances, and loans; and (ii) failure to maintain proper quantitative records and periodic reconciliation of raw materials, semi-finished goods, and stock-in-process, preventing independent valuation verification.
Auditor changed last 3y: Yes
p. 2, 4, 29, 34, 37, 404, 405, 427, 739, 741, 742, 743, 744, 842, 843, 848, 850, 858, 903, 1054, 1055, 1056, 1057, 1058, 1090, 1096, 1097, 1098, 1126, 1167, 1172, 1191, 1196, 1219, 1220, 1267, 1270, 1613, 1618, 1629, 1650, 1651, 1652, 1680, 1684, 1716, 1893, 1894, 1895, 1896, 1928, 1929, 1930, 1931, 1932, 1933, 1954, 1958, 1970, 1979, 1980, 1981, 1982, 1983, 1984, 1985, 1986, 2015
What the numbers mean when read together — computed from the filings, not a score.
Operating cash is 18% of trailing profit. On its own this can be working-capital timing in a growth year — worth watching whether it persists.
Why this reading: Kept at caution, not flagged: it is a single-year gap and the multi-year cash record does not (yet) show a repeated shortfall. One soft year is not a verdict.
Operating cash ₹2 cr vs trailing profit ₹11 cr. A one-year gap below 0.5 is often growth working capital; it becomes a real concern only if it recurs.
Net margin has narrowed from 18.2% to 15.7% year-on-year — profitability per rupee of sales is shrinking.
Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.
Quarter net margin 15.7% vs 18.2% four quarters earlier. Sustained compression signals pricing pressure, cost inflation, or mix deterioration.
Free cash flow is positive and consistent — the business funds itself after capex.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Latest free cash flow ₹2 cr. Negative in only 0 of 5 years. A self-funding business needs less external capital and dilutes less.
Borrowings have fallen 100% over two years — the balance sheet is getting lighter.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Borrowings down to ₹0 cr from ₹1 cr. Falling debt reduces finance cost and financial risk.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are 14.6% of assets. Free cash flow negative in 0 of 5 years.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
Revenue grew faster than the capital behind it, which is what operating leverage looks like: the existing asset base is working harder.
cumulative operating cash flow ÷ cumulative net profit
₹19 cr ÷ ₹28 cr, over 5 years
0.68×
Below 1.0 and persistent means profit is being recognised before the cash arrives.(net profit − operating cash flow) ÷ average total assets
(₹11 − ₹2) cr ÷ average assets
14.6%
The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.net margin × asset turnover × leverage
15.7% × 0.82 × 1.23
15.9%
Splits ROE into whether returns come from operations or from borrowing.borrowings ÷ net worth
₹0 cr ÷ ₹69 cr
0.00×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +100% vs revenue +250%, FY2023 to FY2026
-150pp gap
Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.
Three ratios read in order, each stricter than the last.
How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.
Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 64.00% to 64.00% across these quarters.
FII held steady from 2.53% to 2.53% across these quarters.
MF held steady from 0.31% to 0.31% across these quarters.
Other held steady from 33.16% to 33.16% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|---|
| Debtor days
How long customers take to pay | 143 | 111 | 91 | 105 | 84 | 70 | 65 |
| Cash conversion cycle
Debtor + inventory − payable days | 143 | 111 | 91 | 105 | 84 | 70 | 65 |
| Working capital days | 108 | 78 | 84 | 64 | 38 | 41 | 50 |
| ROCE %
Return on capital employed | — | 27.0% | 28.0% | 22.0% | 25.0% | 41.0% | 29.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Revenue from operations | 18 | 19 | 20 | 26 | 48 | 70 |
| Other income | 0 | 1 | 0 | 1 | 1 | 2 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 |
| Finance cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 3 | 4 | 4 | 5 | 10 | 14 |
| Net profit (owners) | 2 | 3 | 3 | 3 | 8 | 11 |
| EPS (₹) | 2.28 | 2.74 | 2.71 | 3.54 | 5.56 | 6.10 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Metric | Sep 2024 | Sep 2025 | Mar 2026 |
|---|---|---|---|
| Revenue | 22 | 32 | 38 |
| Other Income | 0 | 0 | 1 |
| Expenses | 17 | 24 | 32 |
| Depreciation | 0 | 0 | 0 |
| Finance cost | 0 | 0 | 0 |
| Profit before tax | 5 | 8 | 7 |
| Net Profit | 4 | 6 | 5 |
| EPS | 2.77 | 4.22 | 2.78 |
| Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Equity Capital | 9 | 10 | 10 | 10 | 14 | 17 |
| Reserves | 3 | 5 | 7 | 11 | 15 | 52 |
| Borrowings | 1 | 0 | 1 | 1 | 1 | 0 |
| Net block | 2 | 2 | 4 | 6 | 8 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 6 | 7 | 8 | 0 | 0 |
| Total Assets | 16 | 18 | 22 | 26 | 38 | 85 |
| Line | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Cash from operations | 3 | 4 | 5 | 5 | 2 |
| Cash from investing | -6 | -4 | -5 | -13 | -32 |
| Cash from financing | -1 | 0 | 0 | 0 | 30 |
| Free cash flow | 3 | 3 | 3 | 2 | 2 |
| Net change in cash | -4 | 0 | 0 | -8 | 1 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.
The same read, applied to the companies this one competes with.