Tokyo Plast International Ltd

Tokyo Plast International Ltd

₹ 115 -2.30%
12 Jul - close price
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

  • Market Cap 109 Cr.
  • Current Price 115
  • High / Low 139 / 91.1
  • Stock P/E 109
  • Book Value 63.3
  • Dividend Yield 0.00 %
  • ROCE 3.32 %
  • ROE 1.68 %
  • Face Value 10.0

Pros

Cons

  • The company has delivered a poor sales growth of 4.61% over past five years.
  • Company has a low return on equity of 0.20% 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

Sector: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
18.05 13.01 20.97 25.12 20.83 16.16 23.21 16.49 19.67 14.57 18.96 15.87 16.96
17.15 12.15 19.61 23.23 20.92 15.02 21.72 16.26 17.20 13.56 16.99 14.74 15.89
Operating Profit 0.90 0.86 1.36 1.89 -0.09 1.14 1.49 0.23 2.47 1.01 1.97 1.13 1.07
OPM % 4.99% 6.61% 6.49% 7.52% -0.43% 7.05% 6.42% 1.39% 12.56% 6.93% 10.39% 7.12% 6.31%
0.01 0.02 0.00 0.00 -0.01 0.00 0.00 0.00 -0.55 0.02 0.00 0.11 0.00
Interest 0.23 0.19 0.35 0.52 0.29 0.31 0.37 0.33 0.39 0.27 0.27 0.34 0.37
Depreciation 0.72 0.68 0.79 0.70 0.76 0.77 0.70 0.80 0.92 0.73 0.71 0.71 0.63
Profit before tax -0.04 0.01 0.22 0.67 -1.15 0.06 0.42 -0.90 0.61 0.03 0.99 0.19 0.07
Tax % 125.00% 0.00% -4.55% 34.33% 27.83% -16.67% 2.38% 0.00% 50.82% -100.00% 16.16% 5.26% 185.71%
0.01 0.01 0.23 0.44 -0.83 0.07 0.40 -0.90 0.30 0.06 0.83 0.18 -0.06
EPS in Rs 0.01 0.01 0.24 0.46 -0.87 0.07 0.42 -0.95 0.32 0.06 0.87 0.19 -0.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
51.27 57.15 54.90 58.18 72.18 65.35 52.98 60.85 62.89 79.93 75.53 66.37
43.90 48.97 47.73 49.87 60.32 57.87 53.47 56.93 59.35 75.93 70.26 61.19
Operating Profit 7.37 8.18 7.17 8.31 11.86 7.48 -0.49 3.92 3.54 4.00 5.27 5.18
OPM % 14.37% 14.31% 13.06% 14.28% 16.43% 11.45% -0.92% 6.44% 5.63% 5.00% 6.98% 7.80%
-1.46 -0.15 2.04 1.83 1.29 1.52 0.87 0.03 0.04 0.03 -0.50 0.14
Interest 2.40 2.43 2.86 2.52 1.99 1.45 1.30 1.08 0.78 1.36 1.40 1.25
Depreciation 2.09 2.29 2.12 2.21 2.45 2.54 2.42 2.78 2.69 2.93 3.19 2.78
Profit before tax 1.42 3.31 4.23 5.41 8.71 5.01 -3.34 0.09 0.11 -0.26 0.18 1.29
Tax % 29.58% -20.54% 22.70% 16.27% 17.34% 18.76% -13.17% -800.00% -18.18% 38.46% 172.22% 21.71%
0.99 3.98 3.27 4.53 7.19 4.08 -3.79 0.81 0.12 -0.15 -0.12 1.00
EPS in Rs 1.04 4.19 3.44 4.77 7.57 4.29 -3.99 0.85 0.13 -0.16 -0.13 1.05
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 6.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 2%
5 Years: 5%
3 Years: 2%
TTM: -12%
Compounded Profit Growth
10 Years: -13%
5 Years: 18%
3 Years: 115%
TTM: 308%
Stock Price CAGR
10 Years: 21%
5 Years: 18%
3 Years: 1%
1 Year: 23%
Return on Equity
10 Years: 3%
5 Years: 0%
3 Years: 0%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
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 28.24 32.22 35.49 40.02 47.20 50.82 47.01 47.85 48.45 49.19 49.38 50.65
19.92 21.25 20.39 16.48 15.38 14.28 19.06 12.47 15.97 18.85 14.61 19.29
11.12 9.99 7.76 11.09 12.09 12.77 12.83 11.50 13.27 10.97 12.16 13.13
Total Liabilities 68.78 72.96 73.14 77.09 84.17 87.37 88.40 81.32 87.19 88.51 85.65 92.57
14.13 13.38 12.74 12.68 12.11 11.22 11.32 10.69 13.56 16.72 15.18 39.16
CWIP 4.47 4.22 4.35 4.35 4.35 4.35 4.65 4.65 5.27 5.27 5.27 5.55
Investments 1.26 1.26 1.14 1.14 1.14 1.23 0.11 0.11 0.11 0.11 0.02 0.01
48.92 54.10 54.91 58.92 66.57 70.57 72.32 65.87 68.25 66.41 65.18 47.85
Total Assets 68.78 72.96 73.14 77.09 84.17 87.37 88.40 81.32 87.19 88.51 85.65 92.57

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
3.67 0.87 3.60 10.46 5.28 3.17 3.49 9.07 1.07 3.61 18.89 8.69
-2.26 -0.21 0.20 -2.11 -4.53 -0.57 -3.19 -2.32 -4.31 -3.26 -13.39 -11.79
-1.17 -1.10 -3.72 -6.44 -2.57 -2.86 4.11 -7.93 0.81 -0.69 -5.39 3.68
Net Cash Flow 0.24 -0.44 0.07 1.92 -1.82 -0.26 4.41 -1.18 -2.43 -0.34 0.11 0.59

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 73.11 71.72 67.15 67.82 99.92 116.96 131.45 102.03 124.43 75.80 63.64 88.71
Inventory Days 103.27 89.94 89.86 93.37 51.27 65.80 159.07 251.54 218.50 200.69 167.44 169.90
Days Payable 106.16 75.61 39.76 64.23 58.82 55.46 74.60 37.42 49.86 27.06 28.05 27.63
Cash Conversion Cycle 70.23 86.05 117.25 96.96 92.38 127.30 215.92 316.16 293.07 249.44 203.03 230.97
Working Capital Days 108.35 147.53 174.79 146.61 176.18 223.41 313.88 275.80 281.37 225.63 174.84 185.77
ROCE % 6.84% 9.52% 11.08% 12.19% 15.47% 8.82% -2.30% 1.61% 1.21% 1.44% 2.81% 3.32%

Shareholding Pattern

Numbers in percentages

7 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
64.97% 64.97% 64.97% 59.68% 63.11% 63.96% 64.50% 64.50% 64.50% 63.65% 63.65% 63.84%
0.00% 0.00% 0.00% 0.00% 0.03% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00%
35.03% 35.03% 35.03% 40.32% 36.86% 36.03% 35.50% 35.50% 35.50% 36.32% 36.35% 36.15%
No. of Shareholders 10,1959,72910,43810,57310,63110,69110,39410,33210,55110,78710,91811,195

* 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