Tokyo Plast International Ltd

₹ 105 0.22%

16 Jan - close price

tokyoplastint.in BSE: 500418 NSE: TOKYOPLAST

About

Incorporated in 1992, Tokyo Plast International Ltd manufactures Thermo Food Containers and Coolers^[1]

Key Points

Product Profile:^[1]
a) Thermo Food Container
b) Insulated Food Bowls
c) Thermo Bowl Gift Sets
d) Ice Cooler Box
e) Hot and Cold Casseroles
f) Lunch Kits
g) Microwave Safe Gift Sets
h) Stainless Steel Gift Sets
i) Hot and Cold Food Storage Container
j) Picnic Treat Food Container
k) Cooler Jugs
l) Multi-level lunch box

Website BSE NSE

Market Cap ₹ 99.4 Cr.
Current Price ₹ 105
High / Low ₹ 161 / 102
Stock P/E 78.3
Book Value ₹ 65.6
Dividend Yield 0.00 %
ROCE 4.54 %
ROE 2.14 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Promoter holding has increased by 1.20% over last quarter.
Company's working capital requirements have reduced from 83.2 days to 39.1 days

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 3.56% over past five years.
Company has a low return on equity of 1.02% over last 3 years.
Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Plastic Products - Consumer

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	16.49	19.67	14.57	18.96	15.87	16.96	17.80	18.47	19.05	17.16	18.21	21.09	17.14
	16.26	17.20	13.56	16.99	14.74	15.89	16.28	16.90	17.82	14.83	16.67	18.86	15.49
Operating Profit	0.23	2.47	1.01	1.97	1.13	1.07	1.52	1.57	1.23	2.33	1.54	2.23	1.65
OPM %	1.39%	12.56%	6.93%	10.39%	7.12%	6.31%	8.54%	8.50%	6.46%	13.58%	8.46%	10.57%	9.63%
	0.00	-0.55	0.02	0.00	0.11	0.00	0.00	0.00	0.00	0.16	0.00	0.01	0.00
Interest	0.33	0.39	0.27	0.27	0.34	0.37	0.33	0.37	0.37	1.05	0.65	0.65	0.78
Depreciation	0.80	0.92	0.73	0.71	0.71	0.63	0.72	0.73	0.76	0.76	0.77	0.75	0.78
Profit before tax	-0.90	0.61	0.03	0.99	0.19	0.07	0.47	0.47	0.10	0.68	0.12	0.84	0.09
Tax %	0.00%	50.82%	-100.00%	16.16%	5.26%	185.71%	19.15%	19.15%	20.00%	29.41%	16.67%	17.86%	111.11%
	-0.90	0.30	0.06	0.83	0.18	-0.06	0.38	0.39	0.08	0.48	0.10	0.70	-0.01
EPS in Rs	-0.95	0.32	0.06	0.87	0.19	-0.06	0.40	0.41	0.08	0.51	0.11	0.74	-0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	57.15	54.90	58.18	72.18	65.35	52.98	60.85	62.89	79.93	75.53	66.37	72.47	73.60
	48.97	47.73	49.87	60.32	57.87	53.47	56.93	59.35	75.93	70.26	61.19	65.87	65.85
Operating Profit	8.18	7.17	8.31	11.86	7.48	-0.49	3.92	3.54	4.00	5.27	5.18	6.60	7.75
OPM %	14.31%	13.06%	14.28%	16.43%	11.45%	-0.92%	6.44%	5.63%	5.00%	6.98%	7.80%	9.11%	10.53%
	-0.15	2.04	1.83	1.29	1.52	0.87	0.03	0.04	0.03	-0.50	0.14	0.20	0.17
Interest	2.43	2.86	2.52	1.99	1.45	1.30	1.08	0.78	1.36	1.40	1.25	2.12	3.13
Depreciation	2.29	2.12	2.21	2.45	2.54	2.42	2.78	2.69	2.93	3.19	2.78	2.96	3.06
Profit before tax	3.31	4.23	5.41	8.71	5.01	-3.34	0.09	0.11	-0.26	0.18	1.29	1.72	1.73
Tax %	-20.54%	22.70%	16.27%	17.34%	18.76%	13.17%	-800.00%	-18.18%	-38.46%	172.22%	21.71%	22.67%
	3.98	3.27	4.53	7.19	4.08	-3.79	0.81	0.12	-0.15	-0.12	1.00	1.32	1.27
EPS in Rs	4.19	3.44	4.77	7.57	4.29	-3.99	0.85	0.13	-0.16	-0.13	1.05	1.39	1.35
Dividend Payout %	0.00%	0.00%	0.00%	6.61%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	3%
5 Years:	4%
3 Years:	-3%
TTM:	2%

Compounded Profit Growth
10 Years:	-9%
5 Years:	10%
3 Years:	116%
TTM:	61%

Stock Price CAGR
10 Years:	6%
5 Years:	8%
3 Years:	2%
1 Year:	-12%

Return on Equity
10 Years:	3%
5 Years:	1%
3 Years:	1%
Last Year:	2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50	9.50
Reserves	32.22	35.49	40.02	47.20	50.82	47.01	47.85	48.45	49.19	49.38	50.65	52.05	52.88
	21.25	20.39	16.48	15.38	14.28	19.06	12.47	15.97	18.85	14.61	19.29	26.89	36.24
	9.99	7.76	11.09	12.09	12.77	12.83	11.50	13.27	10.97	12.16	13.13	14.94	27.40
Total Liabilities	72.96	73.14	77.09	84.17	87.37	88.40	81.32	87.19	88.51	85.65	92.57	103.38	126.02
	13.38	12.74	12.68	12.11	11.22	11.32	10.69	13.56	16.72	15.18	39.17	39.98	38.95
CWIP	4.22	4.35	4.35	4.35	4.35	4.65	4.65	5.27	5.27	5.27	5.55	5.27	5.27
Investments	1.26	1.14	1.14	1.14	1.23	0.11	0.11	0.11	0.11	0.02	0.01	0.06	0.06
	54.10	54.91	58.92	66.57	70.57	72.32	65.87	68.25	66.41	65.18	47.84	58.07	81.74
Total Assets	72.96	73.14	77.09	84.17	87.37	88.40	81.32	87.19	88.51	85.65	92.57	103.38	126.02

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	0.87	3.60	10.46	5.28	3.17	3.49	9.07	1.07	3.61	18.89	8.69	6.20
	-0.21	0.20	-2.11	-4.53	-0.57	-3.19	-2.32	-4.31	-3.26	-13.39	-11.79	-13.67
	-1.10	-3.72	-6.44	-2.57	-2.86	4.11	-7.93	0.81	-0.69	-5.39	3.68	6.33
Net Cash Flow	-0.44	0.07	1.92	-1.82	-0.26	4.41	-1.18	-2.43	-0.34	0.11	0.59	-1.14

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	71.72	67.15	67.82	99.92	116.96	131.45	102.03	124.43	75.80	63.64	88.71	74.69
Inventory Days	89.94	89.86	93.37	51.27	65.80	159.07	251.54	218.50	200.69	167.44	169.90	164.71
Days Payable	75.61	39.76	64.23	58.82	55.46	74.60	37.42	49.86	27.06	28.05	27.63	29.59
Cash Conversion Cycle	86.05	117.25	96.96	92.38	127.30	215.92	316.16	293.07	249.44	203.03	230.97	209.81
Working Capital Days	34.81	57.97	53.95	99.16	144.32	183.95	203.22	197.91	155.76	118.93	91.57	39.13
ROCE %	9.52%	11.08%	12.19%	15.47%	8.82%	-2.30%	1.61%	1.21%	1.44%	2.81%	3.32%	4.54%

Shareholding Pattern

Numbers in percentages

9 Recently

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	63.96%	64.50%	64.50%	64.50%	63.65%	63.65%	63.84%	64.29%	65.37%	66.87%	66.98%	68.18%
	0.00%	0.00%	0.00%	0.00%	0.02%	0.00%	0.00%	0.01%	0.00%	0.00%	0.01%	0.00%
	36.03%	35.50%	35.50%	35.50%	36.32%	36.35%	36.15%	35.71%	34.63%	33.13%	33.02%	31.82%
No. of Shareholders	10,691	10,394	10,332	10,551	10,787	10,918	11,195	10,942	8,090	7,832	7,364	7,368

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	51.72%	51.72%	55.80%	61.37%	64.97%	64.97%	64.50%	63.65%	66.87%	68.18%
	0.00%	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	48.28%	48.21%	44.20%	38.62%	35.03%	35.03%	35.50%	36.35%	33.13%	31.82%
No. of Shareholders	8,463	10,395	9,779	8,873	8,657	10,438	10,394	10,918	7,832	7,368

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Tokyo Plast International Ltd

Tokyo Plast International Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings