Tokyo Plast International Ltd

₹ 86.6 -1.59%

08 May - 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 - BE

Market Cap ₹ 82.3 Cr.
Current Price ₹ 86.6
High / Low ₹ 161 / 53.8
Stock P/E 131
Book Value ₹ 66.0
Dividend Yield 0.00 %
ROCE 3.94 %
ROE 1.01 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
Company has a low return on equity of 1.59% 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

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2022	Sep 2022	Dec 2022	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	16.16	23.21	16.49	15.87	16.96	17.80	18.47	19.05	17.16	18.21	21.09	17.14	22.88
	15.02	21.72	16.26	14.74	15.89	16.28	16.90	17.82	14.83	16.69	18.92	15.60	21.15
Operating Profit	1.14	1.49	0.23	1.13	1.07	1.52	1.57	1.23	2.33	1.52	2.17	1.54	1.73
OPM %	7.05%	6.42%	1.39%	7.12%	6.31%	8.54%	8.50%	6.46%	13.58%	8.35%	10.29%	8.98%	7.56%
	0.00	0.00	0.00	0.11	0.00	0.00	0.00	0.00	0.16	0.00	0.01	0.00	0.01
Interest	0.31	0.37	0.33	0.34	0.37	0.33	0.37	0.37	1.05	0.65	0.65	0.79	0.77
Depreciation	0.77	0.70	0.80	0.71	0.63	0.72	0.73	0.76	0.76	0.77	0.75	0.78	0.75
Profit before tax	0.06	0.42	-0.90	0.19	0.07	0.47	0.47	0.10	0.68	0.10	0.78	-0.03	0.22
Tax %	-16.67%	2.38%	0.00%	5.26%	185.71%	19.15%	19.15%	20.00%	29.41%	20.00%	19.23%	333.33%	81.82%
	0.07	0.40	-0.90	0.18	-0.06	0.38	0.39	0.08	0.48	0.08	0.64	-0.13	0.04
EPS in Rs	0.07	0.42	-0.95	0.19	-0.06	0.40	0.41	0.08	0.51	0.08	0.67	-0.14	0.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2024	Mar 2025	Mar 2026
	51.27	57.15	58.18	72.18	65.35	52.98	60.85	62.89	79.93	66.37	72.47	79.31
	44.03	49.08	50.07	60.12	57.93	53.75	57.02	59.35	75.93	61.19	65.88	72.36
Operating Profit	7.24	8.07	8.11	12.06	7.42	-0.77	3.83	3.54	4.00	5.18	6.59	6.95
OPM %	14.12%	14.12%	13.94%	16.71%	11.35%	-1.45%	6.29%	5.63%	5.00%	7.80%	9.09%	8.76%
	-1.46	-0.15	1.83	1.29	1.52	0.87	0.03	0.04	0.03	0.14	0.20	0.03
Interest	2.40	2.43	2.52	1.99	1.45	1.32	1.08	0.78	1.36	1.25	2.12	2.86
Depreciation	2.09	2.29	2.21	2.45	2.54	2.42	2.78	2.69	2.93	2.78	2.96	3.05
Profit before tax	1.29	3.20	5.21	8.91	4.95	-3.64	0.00	0.11	-0.26	1.29	1.71	1.07
Tax %	32.56%	-21.25%	16.89%	16.95%	18.99%	12.09%		-18.18%	-38.46%	21.71%	22.81%	42.06%
	0.87	3.88	4.33	7.39	4.02	-4.09	0.71	0.12	-0.15	1.00	1.31	0.63
EPS in Rs	0.92	4.08	4.56	7.78	4.23	-4.30	0.75	0.13	-0.16	1.05	1.38	0.66
Dividend Payout %	0.00%	0.00%	0.00%	6.43%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	3%
5 Years:	5%
3 Years:	%
TTM:	9%

Compounded Profit Growth
10 Years:	-18%
5 Years:	45%
3 Years:	%
TTM:	-51%

Stock Price CAGR
10 Years:	6%
5 Years:	2%
3 Years:	-2%
1 Year:	-31%

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

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2024	Mar 2025	Mar 2026
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	28.13	32.01	39.81	47.19	50.76	46.60	47.34	47.94	48.69	50.65	52.04	53.19
	19.92	21.25	16.48	15.38	14.28	19.06	12.22	15.97	18.85	19.29	26.89	48.38
	11.13	9.98	11.09	11.62	12.80	12.78	11.76	13.27	10.96	13.13	15.04	24.73
Total Liabilities	68.68	72.74	76.88	83.69	87.34	87.94	80.82	86.68	88.00	92.57	103.47	135.80
	14.13	13.38	12.68	12.11	11.22	11.32	10.69	13.56	16.72	39.17	39.98	38.97
CWIP	4.47	4.22	4.35	4.35	4.35	4.65	4.65	5.27	5.27	5.55	9.99	28.27
Investments	1.14	1.14	1.14	1.14	1.14	0.02	0.02	0.02	0.02	0.01	0.01	0.01
	48.94	54.00	58.71	66.09	70.63	71.95	65.46	67.83	65.99	47.84	53.49	68.55
Total Assets	68.68	72.74	76.88	83.69	87.34	87.94	80.82	86.68	88.00	92.57	103.47	135.80

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2024	Mar 2025	Mar 2026
	3.71	10.46	5.28	3.58	2.44	9.08	1.07	3.61	8.69	5.34	8.97
	-2.26	-2.11	-4.53	-0.48	-2.58	-2.32	-4.31	-3.26	-11.79	-12.08	-23.92
	-1.17	-6.44	-2.57	-2.86	4.11	-7.93	0.81	-0.69	3.68	6.33	19.25
Net Cash Flow	0.28	1.92	-1.82	0.24	3.98	-1.18	-2.44	-0.34	0.59	-0.41	4.29
Free Cash Flow	-0.31	8.34	0.31	2.66	-1.00	6.73	-3.25	0.32	-3.46	-6.94	-14.31
CFO/OP	68%	129%	60%	66%	-379%	237%	30%	90%	168%	84%	133%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2024	Mar 2025	Mar 2026
Debtor Days	73.11	71.72	67.82	99.92	116.96	131.45	102.03	124.43	75.80	88.71	74.69	68.53
Inventory Days	103.27	89.94	93.37	51.27	65.80	159.07	251.54	218.50	200.69	169.90	164.71	188.42
Days Payable	106.16	75.61	64.23	65.33	56.23	74.60	37.42	49.86	27.06	27.63	29.59	85.73
Cash Conversion Cycle	70.23	86.05	96.96	85.86	126.53	215.92	316.16	293.07	249.44	230.97	209.81	171.22
Working Capital Days	1.99	33.91	52.64	99.16	141.76	181.19	200.29	195.18	153.53	91.57	42.91	-4.05
ROCE %		9.36%		15.78%	8.74%	-2.69%	1.50%	1.22%	1.45%		4.53%	3.94%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Electrical Energy Consumption
Units (kWh) ・Standalone data

x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	x,xxx,xxx	xxx,xxx	xxx,xxx	x,xxx,xxx	x,xxx,xxx
x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
			x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
					xx.xx	xx.xx	xx.xx	xx.xx
									xxx	xxx

Please log in to see hidden values.

Export Sales Value
Rs. Lakhs

Employee Strength (Permanent Employees)
Number ・Standalone data

Domestic Sales Value
Rs. Lakhs

Export Sales Composition
% of Total Revenue

Gross Current Assets
Days

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

7 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	64.50%	64.50%	63.65%	63.65%	63.84%	64.29%	65.37%	66.87%	66.98%	68.18%	68.80%	68.82%
	0.00%	0.00%	0.02%	0.00%	0.00%	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%
	35.50%	35.50%	36.32%	36.35%	36.15%	35.71%	34.63%	33.13%	33.02%	31.82%	31.20%	31.19%
No. of Shareholders	10,332	10,551	10,787	10,918	11,195	10,942	8,090	7,832	7,364	7,368	7,305	7,294

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	51.72%	51.72%	55.80%	61.37%	64.97%	64.97%	64.50%	63.65%	66.87%	68.82%
	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%	31.19%
No. of Shareholders	8,463	10,395	9,779	8,873	8,657	10,438	10,394	10,918	7,832	7,294

* 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

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings