Tokyo Plast International Ltd.
•Add ratio to table
ABOUT
KEY POINTS
Revenue Breakup Mar 2011 • Moulds: 50.3% • Thermoware Products: 49.7%
AI Sector View
AI GENERATEDCapital Goods
Capital goods is supported by strong public capex and still-expansionary industrial activity. Capital expenditure rose 66% YoY (2026-06), GST collections grew 8% YoY (2026-07), and the core industries Overall Index increased 5.4% YoY (2026-07). E-way bills slowed to 6% YoY (2026-07) and sector FPI flows show INR -9697 crore net outflow over 3 months to 2026-08-31, but the investment cycle and fiscal impulse remain favorable.
PROS
- Promoters have been increasing their shareholding - up 5.0pp over 2 years
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 15.34x)
- Working capital cycle has improved - days down from 92 to 41
- Company maintains a comfortable, low leverage position
CONS
- A large part of profit comes from other income (133.4% of PBT)
- Company has a low return on equity of 1.2% over last 3 years
- Company has a low return on capital employed of 3.5%
- Interest coverage is weak at 1.8x - earnings barely cover interest
- Total debt has risen sharply - up 45.2% year on year
- Company has delivered a poor sales growth of 3.6% over past five years
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SUPREMEIND | 3367.00 | 41.43 | 42769.95 | 1.07 | 280.72 | 38.76 | 2717.66 | 4.16 | 21.49 | 17.33 |
| ASTRAL | 1410.10 | 65.83 | 37882.36 | 0.28 | 120.20 | 51.77 | 1578.00 | 15.93 | 19.95 | 14.65 |
| GRWRHITECH | 6928.55 | 41.50 | 16096.68 | 0.17 | 132.65 | 59.78 | 633.08 | 27.90 | 18.08 | 27.17 |
| SHAILY | 3279.80 | 85.33 | 15085.52 | 0.09 | 480.10 | 1067.56 | 2806.70 | 1037.74 | 29.46 | 29.59 |
| FINPIPE | 153.55 | 15.48 | 9527.42 | 1.79 | 114.52 | 16.67 | 883.58 | -15.30 | 12.73 | 12.09 |
| TIMETECHNO | 180.90 | 18.23 | 8929.86 | 0.83 | 1178.60 | 1120.71 | 16927.10 | 1151.40 | 17.37 | 13.25 |
| KINGFA | 6197.25 | 37.21 | 8398.13 | 0.00 | 80.21 | 101.58 | 688.57 | 49.06 | 30.70 | 16.12 |
| RESPONIND | 173.35 | 45.62 | 4621.66 | 0.06 | 2.74 | -94.51 | 192.87 | -43.06 | 10.76 | 12.09 |
| POLYPLEX | 1135.00 | 22.94 | 3563.04 | 0.26 | 171.07 | 386.02 | 2253.62 | 29.62 | 1.51 | 13.15 |
| NILKAMAL | 2054.70 | 24.60 | 3066.13 | 0.97 | 24.40 | 59.20 | 819.73 | -7.18 | 10.76 | 9.44 |
| XPROINDIA | 1294.90 | 93.05 | 3039.18 | 0.15 | 7.63 | 239.10 | 174.42 | 20.37 | 4.00 | 9.08 |
| TOKYOPLAST | 78.75 | 217.51 | 74.82 | 0.00 | -0.20 | -345.78 | 19.83 | 8.89 | 4.69 | 5.51 |
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 19 | 16 | 17 | 18 | 18 | 19 | 17 | 18 | 21 | 17 | 23 | 20 | |
| 14 | 17 | 15 | 16 | 16 | 17 | 18 | 15 | 17 | 19 | 15 | 21 | 19 | |
| Operating Profit | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 0 |
| OPM % | 6.93% | 10.39% | 7.12% | 6.25% | 8.54% | 8.50% | 6.40% | 13.58% | 8.46% | 10.62% | 9.63% | 9.97% | 2.33% |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before Tax | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 |
| Tax % | -100.00% | 16.16% | 5.26% | 185.71% | 19.15% | 19.15% | 20.00% | 29.41% | 16.67% | 17.86% | 122.22% | 32.50% | 15.60% |
| Net Profit | 0 | 1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | 1 | 0 |
| 0.06 | 0.87 | 0.19 | -0.07 | 0.40 | 0.41 | 0.09 | 0.50 | 0.11 | 0.73 | -0.01 | 0.56 | 0.42 |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 72 | 65 | 53 | 61 | 63 | 80 | 76 | 66 | 72 | 81 | |
| 51 | 62 | 58 | 54 | 59 | 59 | 77 | 71 | 62 | 68 | 74 | |
| Operating Profit | 7 | 10 | 7 | -1 | 2 | 4 | 3 | 5 | 5 | 5 | 7 |
| OPM % | 12.84% | 14.09% | 10.66% | -1.55% | 3.69% | 5.63% | 3.96% | 6.54% | 7.01% | 6.22% | 8.19% |
| 3 | 3 | 2 | 1 | 2 | 0 | 1 | -0 | 1 | 2 | 0 | |
| Interest | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
| Depreciation | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Profit before Tax | 5 | 9 | 5 | -3 | 0 | 0 | -0 | 0 | 1 | 2 | 2 |
| Tax % | 16.33% | 17.40% | 18.76% | -13.29% | -800.28% | -15.30% | 39.13% | 166.24% | 21.88% | 23.06% | 26.98% |
| Net Profit | 5 | 7 | 4 | -4 | 1 | 0 | -0 | -0 | 1 | 1 | 2 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | -0.16 | -0.13 | 1.06 | 1.39 | — |
| Dividend Payout % | 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%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- -9%
- 5 Years:
- 10%
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- 2%
- 5 Years:
- -5%
- 3 Years:
- -7%
- 1 Year:
- -35%
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 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 40 | 47 | 51 | 47 | 48 | 48 | 49 | 49 | 51 | 52 | |
| 16 | 15 | 14 | 19 | 12 | 16 | 19 | 15 | 20 | 27 | |
| Trade Payables | 5 | 6 | 5 | 6 | 3 | 4 | 3 | 3 | 3 | 3 |
| 5 | 5 | 6 | 6 | 6 | 7 | 6 | 7 | 9 | 11 | |
| Total Liabilities | 76 | 83 | 86 | 87 | 79 | 85 | 87 | 84 | 91 | 102 |
| 13 | 12 | 11 | 11 | 11 | 14 | 17 | 15 | 39 | 40 | |
| Capital Work in Progress | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 5 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 7 | 5 | 6 | 13 | 21 | 19 | 23 | 19 | 16 | 17 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 15 | |
| Cash & Bank | 3 | 1 | 0 | 5 | 4 | 1 | 1 | 1 | 1 | 0 |
| 47 | 59 | 63 | 54 | 39 | 46 | 41 | 44 | 13 | 25 | |
| Total Assets | 76 | 83 | 86 | 87 | 79 | 85 | 87 | 84 | 91 | 102 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 7 | 4 | 4 | 9 | 1 | 4 | 19 | 9 | 6 | |
| Cash from Investing | -2 | -5 | -1 | -3 | -2 | -4 | -3 | -13 | -12 | -14 |
| Cash from Financing | -6 | -3 | -3 | 4 | -8 | 1 | -1 | -5 | 4 | 6 |
| 2 | -2 | -0 | 4 | -1 | -2 | -0 | 0 | 1 | -1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-08 - Tokyo Plast International Limited has informed the Exchange about Copy of Newspaper Publication of Notice of 33rd AGM and Information of E-voting
2026-09-07 - Notice of the 33rd AGM and Annual Report for FY 2025-26
2026-09-07 - Tokyo Plast International Limited has informed the Exchange about Copy of Newspaper Publication
2026-09-05 - Tokyo Plast International Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 30, 2026
2026-07-31 - Tokyo Plast International Limited has informed the Exchange regarding Resignation of Sonal Gandhi as Company Secretary & Compliance Officer of the company w.e.f. July 31, 2026.
2026-07-28 - Tokyo Plast International Limited has informed the Exchange about Copy of Newspaper Publication
2026-07-27 - Tokyo Plast International Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-07-07 - Certificate under SEBI (Depositories and Participants) Regulations, 2018 for quarter ended 30th June, 2026
2026-06-30 - Tokyo Plast International Limited has informed the Exchange about Incorporation of Wholly Owned Subsidiary of the Company
News
Recent coverage and analyst commentary for TOKYOPLAST
Loading news…
AI Stock Analyst
Tokyo Plast International Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account