Tokyo Plast International Ltd

₹ 107 1.76%

23 Apr 1:31 p.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 ₹ 102 Cr.
Current Price ₹ 107
High / Low ₹ 139 / 87.7
Stock P/E 61.6
Book Value ₹ 63.1
Dividend Yield 0.00 %
ROCE 2.81 %
ROE -0.82 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Debtor days have improved from 88.0 to 63.6 days.

Cons

The company has delivered a poor sales growth of 2.94% over past five years.
Company has a low return on equity of -0.31% 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

Sector: Plastic products Industry: Plastics Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	19.59	18.05	13.01	20.97	25.12	20.83	16.16	23.21	16.49	19.67	14.57	18.96	15.87
	17.48	17.15	12.15	19.61	23.23	20.92	15.02	21.72	16.26	17.20	13.56	16.99	14.74
Operating Profit	2.11	0.90	0.86	1.36	1.89	-0.09	1.14	1.49	0.23	2.47	1.01	1.97	1.13
OPM %	10.77%	4.99%	6.61%	6.49%	7.52%	-0.43%	7.05%	6.42%	1.39%	12.56%	6.93%	10.39%	7.12%
	0.00	0.01	0.02	0.00	0.00	-0.01	0.00	0.00	0.00	-0.55	0.02	0.00	0.11
Interest	0.14	0.23	0.19	0.35	0.52	0.29	0.31	0.37	0.33	0.39	0.27	0.27	0.34
Depreciation	0.65	0.72	0.68	0.79	0.70	0.76	0.77	0.70	0.80	0.92	0.73	0.71	0.71
Profit before tax	1.32	-0.04	0.01	0.22	0.67	-1.15	0.06	0.42	-0.90	0.61	0.03	0.99	0.19
Tax %	3.03%	125.00%	0.00%	-4.55%	34.33%	27.83%	-16.67%	2.38%	0.00%	50.82%	-100.00%	16.16%	5.26%
	1.29	0.01	0.01	0.23	0.44	-0.83	0.07	0.40	-0.90	0.30	0.06	0.83	0.18
EPS in Rs	1.36	0.01	0.01	0.24	0.46	-0.87	0.07	0.42	-0.95	0.32	0.06	0.87	0.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	51.27	51.27	57.15	54.90	58.18	72.18	65.35	52.98	60.85	62.89	79.93	75.53	69.07
	41.57	43.90	48.97	47.73	49.87	60.32	57.87	53.47	56.93	59.35	75.93	70.26	62.49
Operating Profit	9.70	7.37	8.18	7.17	8.31	11.86	7.48	-0.49	3.92	3.54	4.00	5.27	6.58
OPM %	18.92%	14.37%	14.31%	13.06%	14.28%	16.43%	11.45%	-0.92%	6.44%	5.63%	5.00%	6.98%	9.53%
	0.70	-1.46	-0.15	2.04	1.83	1.29	1.52	0.87	0.03	0.04	0.03	-0.50	-0.42
Interest	2.14	2.40	2.43	2.86	2.52	1.99	1.45	1.30	1.08	0.78	1.36	1.40	1.27
Depreciation	1.99	2.09	2.29	2.12	2.21	2.45	2.54	2.42	2.78	2.69	2.93	3.19	3.07
Profit before tax	6.27	1.42	3.31	4.23	5.41	8.71	5.01	-3.34	0.09	0.11	-0.26	0.18	1.82
Tax %	15.63%	29.58%	-20.54%	22.70%	16.27%	17.34%	18.76%	-13.17%	-800.00%	-18.18%	38.46%	172.22%
	5.29	0.99	3.98	3.27	4.53	7.19	4.08	-3.79	0.81	0.12	-0.15	-0.12	1.37
EPS in Rs	5.57	1.04	4.19	3.44	4.77	7.57	4.29	-3.99	0.85	0.13	-0.16	-0.13	1.44
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	6.61%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	4%
5 Years:	3%
3 Years:	7%
TTM:	-10%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	231%

Stock Price CAGR
10 Years:	23%
5 Years:	16%
3 Years:	15%
1 Year:	11%

Return on Equity
10 Years:	4%
5 Years:	-1%
3 Years:	0%
Last Year:	-1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
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	27.25	28.24	32.22	35.49	40.02	47.20	50.82	47.01	47.85	48.45	49.19	49.38	50.43
	18.70	19.92	21.25	20.39	16.48	15.38	14.28	19.06	12.47	15.97	18.85	14.61	12.13
	9.70	11.12	9.99	7.76	11.09	12.09	12.77	12.83	11.50	13.27	10.97	12.16	12.68
Total Liabilities	65.15	68.78	72.96	73.14	77.09	84.17	87.37	88.40	81.32	87.19	88.51	85.65	84.74
	13.95	14.13	13.38	12.74	12.68	12.11	11.22	11.32	10.69	13.56	16.72	15.18	27.63
CWIP	2.72	4.47	4.22	4.35	4.35	4.35	4.35	4.65	4.65	5.27	5.27	5.27	5.27
Investments	1.26	1.26	1.26	1.14	1.14	1.14	1.23	0.11	0.11	0.11	0.11	0.02	0.02
	47.22	48.92	54.10	54.91	58.92	66.57	70.57	72.32	65.87	68.25	66.41	65.18	51.82
Total Assets	65.15	68.78	72.96	73.14	77.09	84.17	87.37	88.40	81.32	87.19	88.51	85.65	84.74

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	0.65	3.67	0.87	3.60	10.46	5.28	3.17	3.49	9.07	1.07	3.61	18.89
	-2.98	-2.26	-0.21	0.20	-2.11	-4.53	-0.57	-3.19	-2.32	-4.31	-3.26	-13.39
	2.44	-1.17	-1.10	-3.72	-6.44	-2.57	-2.86	4.11	-7.93	0.81	-0.69	-5.39
Net Cash Flow	0.11	0.24	-0.44	0.07	1.92	-1.82	-0.26	4.41	-1.18	-2.43	-0.34	0.11

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	79.95	73.11	71.72	67.15	67.82	99.92	116.96	131.45	102.03	124.43	75.80	63.64
Inventory Days	103.12	103.27	89.94	89.86	93.37	51.27	65.80	159.07	251.54	218.50	200.69	167.44
Days Payable	62.67	106.16	75.61	39.76	64.23	58.82	55.46	74.60	37.42	49.86	27.06	28.05
Cash Conversion Cycle	120.40	70.23	86.05	117.25	96.96	92.38	127.30	215.92	316.16	293.07	249.44	203.03
Working Capital Days	119.82	108.35	147.53	174.79	146.61	176.18	223.41	313.88	275.80	281.37	225.63	174.84
ROCE %	16.83%	6.84%	9.52%	11.08%	12.19%	15.47%	8.82%	-2.30%	1.61%	1.21%	1.44%	2.81%

Shareholding Pattern

Numbers in percentages

1 Recently

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	64.97%	64.97%	64.97%	64.97%	59.68%	63.11%	63.96%	64.50%	64.50%	64.50%	63.65%	63.65%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.00%	0.00%	0.00%	0.02%	0.00%
	35.03%	35.03%	35.03%	35.03%	40.32%	36.86%	36.03%	35.50%	35.50%	35.50%	36.32%	36.35%
No. of Shareholders	9,478	10,195	9,729	10,438	10,573	10,631	10,691	10,394	10,332	10,551	10,787	10,918

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	51.72%	51.72%	55.80%	61.37%	64.97%	64.97%	64.50%	63.65%
	0.00%	0.06%	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%
No. of Shareholders	8,463	10,395	9,779	8,873	8,657	10,438	10,394	10,918

* 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