Tokyo Plast International Ltd

Tokyo Plast Intl Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Tokyo Plast International Ltd

₹ 121 -0.70%
31 Jul 11:23 a.m.
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 ₹ 115 Cr.
  • Current Price ₹ 121
  • High / Low ₹ 166 / 106
  • Stock P/E 110
  • Book Value ₹ 64.8
  • Dividend Yield 0.00 %
  • ROCE 4.57 %
  • ROE 2.17 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • 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 1.03% over last 3 years.

* 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 ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
16.16 23.21 16.49 19.67 14.57 18.96 15.87 16.96 17.80 18.47 19.05 17.16 18.21
15.02 21.72 16.26 17.20 13.56 16.99 14.74 15.89 16.28 16.90 17.82 14.83 16.67
Operating Profit 1.14 1.49 0.23 2.47 1.01 1.97 1.13 1.07 1.52 1.57 1.23 2.33 1.54
OPM % 7.05% 6.42% 1.39% 12.56% 6.93% 10.39% 7.12% 6.31% 8.54% 8.50% 6.46% 13.58% 8.46%
0.00 0.00 0.00 -0.55 0.02 0.00 0.11 0.00 0.00 0.00 0.00 0.16 0.00
Interest 0.31 0.37 0.33 0.39 0.27 0.27 0.34 0.37 0.33 0.37 0.37 1.05 0.65
Depreciation 0.77 0.70 0.80 0.92 0.73 0.71 0.71 0.63 0.72 0.73 0.76 0.76 0.77
Profit before tax 0.06 0.42 -0.90 0.61 0.03 0.99 0.19 0.07 0.47 0.47 0.10 0.68 0.12
Tax % -16.67% 2.38% 0.00% 50.82% -100.00% 16.16% 5.26% 185.71% 19.15% 19.15% 20.00% 29.41% 16.67%
0.07 0.40 -0.90 0.30 0.06 0.83 0.18 -0.06 0.38 0.39 0.08 0.48 0.10
EPS in Rs 0.07 0.42 -0.95 0.32 0.06 0.87 0.19 -0.06 0.40 0.41 0.08 0.51 0.11
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 72.89
48.97 47.73 49.87 60.32 57.87 53.47 56.93 59.35 75.93 70.26 61.19 65.84 66.22
Operating Profit 8.18 7.17 8.31 11.86 7.48 -0.49 3.92 3.54 4.00 5.27 5.18 6.63 6.67
OPM % 14.31% 13.06% 14.28% 16.43% 11.45% -0.92% 6.44% 5.63% 5.00% 6.98% 7.80% 9.15% 9.15%
-0.15 2.04 1.83 1.29 1.52 0.87 0.03 0.04 0.03 -0.50 0.14 0.17 0.16
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 2.44
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 3.02
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 1.37
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 1.05
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 1.11
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: 5%
Compounded Profit Growth
10 Years: -9%
5 Years: 10%
3 Years: 117%
TTM: -21%
Stock Price CAGR
10 Years: 15%
5 Years: 16%
3 Years: 11%
1 Year: 3%
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
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
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
21.25 20.39 16.48 15.38 14.28 19.06 12.47 15.97 18.85 14.61 19.29 26.89
9.99 7.76 11.09 12.09 12.77 12.83 11.50 13.27 10.97 12.16 13.13 14.94
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
13.38 12.74 12.68 12.11 11.22 11.32 10.69 13.56 16.72 15.18 39.17 39.98
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
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
54.10 54.91 58.92 66.57 70.57 72.32 65.87 68.25 66.41 65.18 47.84 58.07
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

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 -10.86 -13.67
-1.10 -3.72 -6.44 -2.57 -2.86 4.11 -7.93 0.81 -0.69 -5.39 2.75 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% 4.57%

Shareholding Pattern

Numbers in percentages

5 Recently
Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
63.11% 63.96% 64.50% 64.50% 64.50% 63.65% 63.65% 63.84% 64.29% 65.37% 66.87% 66.98%
0.03% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% 0.01% 0.00% 0.00% 0.01%
36.86% 36.03% 35.50% 35.50% 35.50% 36.32% 36.35% 36.15% 35.71% 34.63% 33.13% 33.02%
No. of Shareholders 10,63110,69110,39410,33210,55110,78710,91811,19510,9428,0907,8327,364

* 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.

Documents

Announcements

Annual reports

Credit ratings