Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Tokyo Finance Ltd.

Finance - NBFC

Rating :

N/A

BSE: 531644 | NSE: Not Listed

Watchlist

NSE BSE

32.48

06-Feb-2025

Open
High
Low
Previous Close

32.48
32.48
32.48
33.14

Volume
Traded Value (lacs)
52 Week High
52 Week Low

4
0.00
51.97
18.41

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20.70
90.40
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20.68
N/A
1.79

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-9.73
9.74
11.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-15.09
49.63
58.49

PAT CAGR (%)

10 Years
5 Years
3 Years

6.89
18.32
231.21

P:E (Median)

8 Years
5 Years
3 Years

19.21
30.53
40.05

P:BV (Average)

8 Years
5 Years
3 Years

1.14
1.15
1.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.01
37.72
47.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.20 0.19 5.26% 0.21 0.20 5.00% 0.21 0.20 5.00% 0.20 0.19 5.26%
Expenses 0.25 0.10 150.00% 0.12 0.12 0.00% 0.11 0.13 -15.38% 0.12 0.13 -7.69%
EBITDA -0.05 0.09 - 0.09 0.08 12.50% 0.10 0.07 42.86% 0.08 0.05 60.00%
EBIDTM -23.65% 49.47% 42.31% 39.50% 48.34% 35.78% 40.20% 27.57%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.83 -100.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.05 0.10 - 0.09 0.08 12.50% 0.10 0.07 42.86% 0.08 0.88 -90.91%
Tax 0.00 -0.13 - 0.00 0.03 -100.00% 0.00 0.00 0 0.00 0.14 -100.00%
PAT -0.05 0.23 - 0.09 0.05 80.00% 0.10 0.07 42.86% 0.08 0.74 -89.19%
PATM -23.65% 119.47% 43.27% 23.00% 48.34% 35.78% 40.20% 399.46%
EPS -0.07 0.32 - 0.13 0.07 85.71% 0.15 0.10 50.00% 0.12 1.06 -88.68%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 0.82 0.78 0.70 0.57 0.25 0.49 0.92 1.54 1.62 1.61 2.17 Net Sales Growth 5.13% 11.43% 22.81% 128.00% -48.98% -46.74% -40.26% -4.94% 0.62% -25.81% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.83 0.78 0.70 0.57 0.25 0.49 0.92 1.54 1.62 1.61 2.17 GP Margin 100.73% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 0.60 0.48 0.55 0.54 3.67 0.45 1.68 0.94 1.65 0.36 0.63 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.33 0.38 0.39 0.26 0.27 0.29 0.34 0.34 0.25 0.22 % Of Sales - 42.31% 54.29% 68.42% 104.00% 55.10% 31.52% 22.08% 20.99% 15.53% 10.14% Manufacturing Exp. - 0.05 0.06 0.04 0.05 0.05 0.05 0.03 0.02 0.02 0.02 % Of Sales - 6.41% 8.57% 7.02% 20.0% 10.20% 5.43% 1.95% 1.23% 1.24% 0.92% General & Admin Exp. - 0.09 0.10 0.10 0.09 0.09 0.09 0.03 0.03 0.03 0.04 % Of Sales - 11.54% 14.29% 17.54% 36.00% 18.37% 9.78% 1.95% 1.85% 1.86% 1.84% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.01 0.01 0.01 3.28 0.03 1.25 0.53 1.26 0.06 0.00 % Of Sales - 1.28% 1.43% 1.75% 1312.00% 6.12% 135.87% 34.42% 77.78% 3.73% 16.59% EBITDA 0.22 0.30 0.15 0.03 -3.42 0.04 -0.76 0.60 -0.03 1.25 1.54 EBITDA Margin 26.83% 38.46% 21.43% 5.26% -1368.00% 8.16% -82.61% 38.96% -1.85% 77.64% 70.97% Other Income 0.00 0.83 0.00 0.01 0.33 0.61 2.21 0.00 0.00 0.00 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.26 0.55 0.62 0.86 0.86 Depreciation 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 PBT 0.22 1.13 0.15 0.03 -3.10 0.64 1.19 0.05 -0.66 0.38 0.67 Tax 0.00 0.04 0.02 0.00 0.05 0.17 0.05 0.05 -0.02 0.12 0.11 Tax Rate 0.00% 3.54% 13.33% 0.00% -1.61% 26.56% 4.20% 100.00% 3.03% 31.58% 16.42% PAT 0.22 1.09 0.12 0.03 -3.15 0.47 1.14 -0.01 -0.64 0.26 0.56 PAT before Minority Interest 0.22 1.09 0.12 0.03 -3.15 0.47 1.14 -0.01 -0.64 0.26 0.56 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 26.83% 139.74% 17.14% 5.26% -1260.0% 95.92% 123.91% -0.65% -39.51% 16.15% 25.81% PAT Growth -79.82% 808.33% 300.00% - - -58.77% - - - -53.57% EPS 0.31 1.56 0.17 0.04 -4.50 0.67 1.63 -0.01 -0.91 0.37 0.80

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 11.35 10.24 10.11 10.08 13.24 12.77 11.61 11.62 12.26 12.00 Share Capital 6.94 6.94 6.94 6.94 6.94 6.94 6.94 6.94 6.94 6.94 Total Reserves 4.41 3.30 3.17 3.14 6.30 5.82 4.67 4.68 5.31 5.06 Non-Current Liabilities 0.11 0.11 0.10 0.08 0.11 0.10 7.07 7.05 4.69 4.87 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 6.98 6.98 4.64 4.83 Long Term Provisions 0.11 0.11 0.10 0.08 0.11 0.10 0.09 0.07 0.05 0.04 Current Liabilities 0.11 0.79 0.82 0.83 0.98 4.72 7.74 4.54 6.42 6.31 Trade Payables 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.02 0.02 0.02 Other Current Liabilities 0.11 0.79 0.81 0.82 0.84 4.72 4.79 4.27 0.86 0.85 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 5.00 Short Term Provisions 0.00 0.00 0.00 0.00 0.13 0.00 2.95 0.25 0.54 0.44 Total Liabilities 11.57 11.14 11.03 10.99 14.33 17.59 26.42 23.21 23.37 23.18 Net Block 0.00 0.22 0.23 0.24 0.25 0.25 0.26 0.27 0.27 0.28 Gross Block 0.03 0.46 0.46 0.46 0.46 0.46 0.46 0.46 0.46 0.46 Accumulated Depreciation 0.03 0.24 0.23 0.22 0.22 0.21 0.20 0.20 0.19 0.18 Non Current Assets 0.00 0.22 0.23 0.24 9.46 11.55 17.14 16.43 13.97 14.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.67 0.67 0.67 0.67 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 9.21 11.30 16.21 15.50 13.02 13.16 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 11.57 10.92 10.79 10.75 4.87 6.03 9.28 6.78 9.39 9.07 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 1.49 1.61 3.49 3.82 0.05 0.02 0.04 0.02 0.03 0.31 Other Current Assets 10.08 0.00 0.00 0.00 4.82 6.01 9.24 6.76 9.37 8.77 Short Term Loans & Adv. 10.08 9.30 7.30 6.93 4.82 6.01 9.24 6.76 9.37 8.77 Net Current Assets 11.46 10.13 9.97 9.92 3.89 1.31 1.54 2.24 2.98 2.76 Total Assets 11.57 11.14 11.02 10.99 14.33 17.58 26.42 23.21 23.36 23.18

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.43 -1.87 -0.33 3.77 3.95 3.52 -0.48 -2.35 -0.08 0.36 PBT 1.13 0.15 0.03 -3.10 0.64 1.19 0.05 -0.66 0.38 0.67 Adjustment -0.83 0.01 0.01 2.98 -0.60 -2.90 1.04 1.84 0.01 0.32 Changes in Working Capital -0.70 -2.10 -0.37 3.89 3.92 5.23 -1.56 -3.61 -0.56 -0.63 Cash after chg. in Working capital -0.39 -1.94 -0.33 3.77 3.96 3.52 -0.48 -2.43 -0.17 0.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.04 0.06 0.00 0.00 -0.01 0.00 0.00 0.08 0.09 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.30 0.86 -0.85 0.00 0.00 3.45 0.50 0.00 0.00 0.00 Net Fixed Assets 0.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.67 0.00 0.00 0.00 0.00 Others -0.13 0.86 -0.85 0.00 0.00 2.78 0.50 0.00 0.00 0.00 Cash from Financing Activity 0.00 0.00 0.00 0.00 -3.92 -6.98 0.00 2.34 -0.20 -0.14 Net Cash Inflow / Outflow -0.12 -1.02 -1.19 3.76 0.03 -0.02 0.02 -0.01 -0.28 0.22 Opening Cash & Equivalents 1.61 2.63 3.82 0.05 0.02 0.04 0.02 0.03 0.31 0.08 Closing Cash & Equivalent 1.49 1.61 2.63 3.82 0.05 0.02 0.04 0.02 0.03 0.31

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 16.35 14.76 14.56 14.52 19.07 18.39 16.73 16.74 17.65 17.28 ROA 9.58% 1.12% 0.25% -24.86% 2.97% 5.19% -0.02% -2.73% 1.10% 2.46% ROE 10.07% 1.21% 0.27% -26.99% 3.64% 9.37% -0.05% -5.33% 2.12% 4.82% ROCE 10.48% 1.47% 0.28% -26.56% 4.93% 9.24% 3.21% -0.18% 5.67% 7.09% Fixed Asset Turnover 3.15 1.52 1.24 0.55 1.07 2.00 3.35 3.51 3.50 4.72 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 1.34 8.10 16.48 26.62 123.08 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 -1.34 -8.10 -16.48 -26.62 -123.08 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.60 0.60 0.79 0.82 Interest Cover 5655.00 51.48 55.80 -1095.92 2131.98 5.60 1.08 -0.06 1.44 1.78

Top Investors:

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback