Nifty
:
25877.85
Sensex
:
84404.46
-176.05 (-0.68%)
-592.67 (-0.70%)
Nifty
Sensex
:
:
25877.85
84404.46
-176.05 (-0.68%)
-592.67 (-0.70%)

Tokyo Plast International Ltd.

Plastic Products

Rating :
56/99

BSE: 500418 | NSE: TOKYOPLAST

NSE BSE
124.08
30-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  125.5
  •  125.5
  •  123.85
  •  125.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1187
  •  147196.93
  •  161
  •  106.24

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117.89
  • 94.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 151.79
  • N/A
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.18%
  • 0.06%
  • 21.61%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 10.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.22
  • 2.88
  • -1.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.92
  • 4.96
  • -1.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.60
  • 61.54
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 58.57
  • 73.76
  • 88.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.67
  • 1.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.03
  • 25.00
  • 23.46

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
21.09
0.00
0
18.21
0.00
0
17.16
0.00
0
19.05
0.00
0
Expenses
18.91
0.00
0
16.69
0.00
0
14.84
0.00
0
17.83
0.00
0
EBITDA
2.18
0.00
0
1.52
0.00
0
2.31
0.00
0
1.23
0.00
0
EBIDTM
10.31%
0.00%
8.34%
0.00%
13.48%
0.00%
6.44%
0.00%
Other Income
0.01
0.00
0
0.00
0.00
0
0.16
0.00
0
0.00
0.00
0
Interest
0.65
0.00
0
0.65
0.00
0
1.05
0.00
0
0.37
0.00
0
Depreciation
0.75
0.00
0
0.77
0.00
0
0.76
0.00
0
0.76
0.00
0
PBT
0.78
0.00
0
0.10
0.00
0
0.67
0.00
0
0.10
0.00
0
Tax
0.15
0.00
0
0.02
0.00
0
0.20
0.00
0
0.02
0.00
0
PAT
0.64
0.00
0
0.08
0.00
0
0.47
0.00
0
0.08
0.00
0
PATM
3.02%
0.00%
0.44%
0.00%
2.71%
0.00%
0.43%
0.00%
EPS
0.67
0.00
0
0.09
0.00
0
0.49
0.00
0
0.09
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Net Sales
-
72.47
66.37
79.93
62.89
60.85
52.98
65.35
72.18
58.18
57.15
Net Sales Growth
-
9.19%
-16.96%
27.09%
3.35%
14.85%
-18.93%
-9.46%
24.06%
1.80%
 
Cost Of Goods Sold
-
36.63
34.61
42.63
31.99
30.24
29.21
33.17
35.31
28.81
28.53
Gross Profit
-
35.85
31.76
37.29
30.90
30.61
23.77
32.18
36.88
29.37
28.62
GP Margin
-
49.47%
47.85%
46.65%
49.13%
50.30%
44.87%
49.24%
51.09%
50.48%
50.08%
Total Expenditure
-
67.97
61.72
76.77
59.35
57.03
54.08
58.44
61.81
50.91
51.23
Power & Fuel Cost
-
2.55
2.32
2.85
2.37
2.33
2.15
2.39
2.07
1.94
1.98
% Of Sales
-
3.52%
3.50%
3.57%
3.77%
3.83%
4.06%
3.66%
2.87%
3.33%
3.46%
Employee Cost
-
14.90
13.48
14.89
12.86
12.59
11.46
10.42
9.81
9.16
6.89
% Of Sales
-
20.56%
20.31%
18.63%
20.45%
20.69%
21.63%
15.94%
13.59%
15.74%
12.06%
Manufacturing Exp.
-
1.33
0.57
1.06
1.04
0.96
0.94
0.80
2.55
1.19
2.00
% Of Sales
-
1.84%
0.86%
1.33%
1.65%
1.58%
1.77%
1.22%
3.53%
2.05%
3.50%
General & Admin Exp.
-
3.35
2.57
2.29
2.53
3.33
3.53
3.00
4.33
3.96
2.48
% Of Sales
-
4.62%
3.87%
2.87%
4.02%
5.47%
6.66%
4.59%
6.00%
6.81%
4.34%
Selling & Distn. Exp.
-
7.37
7.16
10.23
5.38
5.69
4.25
6.73
6.10
4.61
3.37
% Of Sales
-
10.17%
10.79%
12.80%
8.55%
9.35%
8.02%
10.30%
8.45%
7.92%
5.90%
Miscellaneous Exp.
-
1.85
1.01
2.80
3.18
1.87
2.52
1.92
1.64
1.24
3.37
% Of Sales
-
2.55%
1.52%
3.50%
5.06%
3.07%
4.76%
2.94%
2.27%
2.13%
10.46%
EBITDA
-
4.50
4.65
3.16
3.54
3.82
-1.10
6.91
10.37
7.27
5.92
EBITDA Margin
-
6.21%
7.01%
3.95%
5.63%
6.28%
-2.08%
10.57%
14.37%
12.50%
10.36%
Other Income
-
2.29
0.67
0.87
0.04
0.03
1.20
2.06
2.97
2.68
2.00
Interest
-
2.12
1.25
1.36
0.78
1.08
1.32
1.45
1.99
2.52
2.43
Depreciation
-
2.96
2.78
2.93
2.69
2.78
2.42
2.54
2.45
2.21
2.29
PBT
-
1.71
1.28
-0.25
0.10
-0.01
-3.64
4.99
8.91
5.21
3.20
Tax
-
0.40
0.28
-0.10
-0.02
-0.72
0.44
0.95
1.51
0.88
-0.68
Tax Rate
-
23.39%
21.88%
40.00%
-20.00%
7200.00%
-12.09%
19.04%
16.95%
16.89%
-21.25%
PAT
-
1.31
1.00
-0.15
0.12
0.71
-4.09
4.04
7.39
4.33
3.88
PAT before Minority Interest
-
1.31
1.00
-0.15
0.12
0.71
-4.09
4.04
7.39
4.33
3.88
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.81%
1.51%
-0.19%
0.19%
1.17%
-7.72%
6.18%
10.24%
7.44%
6.79%
PAT Growth
-
31.00%
-
-
-83.10%
-
-
-45.33%
70.67%
11.60%
 
EPS
-
1.38
1.05
-0.16
0.13
0.75
-4.31
4.25
7.78
4.56
4.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Shareholder's Funds
61.54
60.15
58.19
57.44
56.84
56.10
60.26
56.70
49.32
41.51
Share Capital
9.50
9.50
9.50
9.50
9.50
9.50
9.50
9.50
9.50
9.50
Total Reserves
52.04
50.65
48.69
47.94
47.34
46.60
50.76
47.19
39.81
32.01
Non-Current Liabilities
4.54
4.89
5.16
3.33
1.98
2.01
0.99
0.64
1.29
1.45
Secured Loans
0.00
0.00
0.00
0.03
0.07
0.12
0.06
0.09
0.90
1.62
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.33
3.33
2.93
3.52
3.62
3.19
2.71
2.21
1.77
0.87
Current Liabilities
36.43
26.38
22.99
24.02
19.96
28.53
24.31
24.70
24.88
28.74
Trade Payables
2.97
2.62
3.16
4.37
3.10
5.97
5.11
6.32
5.07
5.91
Other Current Liabilities
8.22
6.20
4.74
5.63
4.71
3.54
3.81
2.36
1.55
3.41
Short Term Borrowings
24.72
17.02
14.86
13.89
12.10
18.86
14.16
15.23
14.77
17.65
Short Term Provisions
0.51
0.53
0.22
0.13
0.05
0.16
1.22
0.80
3.48
1.77
Total Liabilities
102.51
91.42
86.34
84.79
78.78
86.64
85.56
82.04
75.49
71.70
Net Block
39.98
39.17
16.72
13.56
10.69
11.32
11.22
12.11
12.68
13.38
Gross Block
82.62
78.97
52.31
46.86
41.38
39.46
37.37
35.74
33.98
30.54
Accumulated Depreciation
42.65
39.80
35.59
33.29
30.68
28.15
26.15
23.63
21.30
17.16
Non Current Assets
56.52
46.96
28.92
26.01
21.84
27.04
35.09
37.20
38.89
36.36
Capital Work in Progress
9.99
5.55
5.27
5.27
4.65
4.65
4.35
4.35
4.35
4.22
Non Current Investment
0.01
0.01
0.02
0.02
0.02
0.02
1.14
1.14
1.14
1.14
Long Term Loans & Adv.
6.46
2.11
6.84
7.07
6.40
10.96
18.23
19.02
20.72
17.62
Other Non Current Assets
0.08
0.12
0.08
0.09
0.09
0.09
0.16
0.57
0.00
0.00
Current Assets
45.98
44.47
57.41
58.79
56.93
59.60
50.46
44.84
36.59
35.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
16.53
16.11
23.44
19.15
20.84
12.73
5.98
4.96
7.37
7.03
Sundry Debtors
14.83
16.13
16.60
21.44
17.01
19.08
20.94
19.76
10.81
11.23
Cash & Bank
1.02
1.43
0.80
1.14
3.58
4.76
0.78
0.54
3.32
1.30
Other Current Assets
13.60
1.55
6.08
8.30
15.51
23.04
22.77
19.58
15.10
15.78
Short Term Loans & Adv.
11.39
9.25
10.48
8.74
8.42
8.14
12.30
10.99
13.96
14.96
Net Current Assets
9.55
18.08
34.42
34.77
36.98
31.07
26.15
20.14
11.71
6.60
Total Assets
102.50
91.43
86.33
84.80
78.77
86.64
85.55
82.04
75.48
71.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Cash From Operating Activity
5.34
8.69
3.61
1.07
9.08
2.44
3.58
5.28
10.46
0.88
PBT
1.71
1.28
-0.25
0.10
-0.01
-3.59
4.99
8.91
5.21
3.20
Adjustment
3.06
3.78
3.94
3.19
3.37
4.06
3.62
4.13
4.72
2.72
Changes in Working Capital
0.78
3.64
-0.08
-2.23
5.72
2.46
-3.74
-5.78
1.46
-5.02
Cash after chg. in Working capital
5.55
8.71
3.61
1.07
9.08
2.92
4.87
7.26
11.40
0.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.21
-0.02
0.00
0.00
0.00
-0.48
-1.29
-1.98
-0.93
-0.01
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
-12.08
-11.79
-3.26
-4.31
-2.32
-2.58
-0.48
-4.53
-2.11
-0.21
Net Fixed Assets
-3.37
-26.94
-5.45
-6.10
-1.92
-2.39
-1.63
-1.76
-3.57
-1.29
Net Investments
-0.05
0.10
0.00
0.00
0.00
1.12
-0.09
0.00
0.12
0.00
Others
-8.66
15.05
2.19
1.79
-0.40
-1.31
1.24
-2.77
1.34
1.08
Cash from Financing Activity
6.33
3.68
-0.69
0.81
-7.93
4.11
-2.86
-2.57
-6.44
-1.10
Net Cash Inflow / Outflow
-0.41
0.59
-0.34
-2.44
-1.18
3.98
0.24
-1.82
1.92
-0.43
Opening Cash & Equivalents
1.43
0.84
1.14
3.58
4.76
0.78
0.54
2.37
0.45
1.73
Closing Cash & Equivalent
1.02
1.43
0.80
1.14
3.58
4.76
0.78
0.54
2.37
1.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Book Value (Rs.)
64.77
63.30
61.24
60.46
59.83
59.04
63.42
59.67
51.90
43.69
ROA
1.36%
1.13%
-0.18%
0.15%
0.86%
-4.75%
4.82%
9.38%
5.88%
5.53%
ROE
2.16%
1.69%
-0.27%
0.21%
1.26%
-7.02%
6.91%
13.94%
9.54%
9.80%
ROCE
4.69%
3.38%
1.53%
1.26%
1.48%
-3.10%
8.78%
15.80%
12.04%
9.36%
Fixed Asset Turnover
0.90
1.09
1.74
1.49
1.51
1.38
1.79
2.07
1.80
1.92
Receivable days
77.94
83.51
80.62
106.88
108.24
137.83
113.64
77.29
69.15
68.65
Inventory Days
82.19
100.90
90.24
111.15
100.67
64.42
30.55
31.17
45.15
45.27
Payable days
27.87
30.48
32.22
42.65
54.74
37.53
37.16
35.57
42.26
54.03
Cash Conversion Cycle
132.27
153.92
138.65
175.38
154.16
164.72
107.03
72.88
72.04
59.89
Total Debt/Equity
0.40
0.28
0.26
0.24
0.22
0.34
0.24
0.27
0.33
0.51
Interest Cover
1.81
2.03
0.81
1.13
0.99
-1.75
4.44
5.48
3.07
2.32

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

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.