Tokyo Plast International Ltd Stock Analysis

BSE: 500418 | NSE: TOKYOPLAST | Plastic Products | Small Cap

BSE Share Price Jan 17, 18:01
115.35 3.20 (2.85%)

DeciZen - Make an Informed Decision on Tokyo Plast Intl.

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity

1. Quality

2. Valuation

Fair
P/E P/S EV/EBITDA

3. Price Trend

Semi Strong

10 Year X-Ray:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide
Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 14.5%11.7%14.4%7.7%8.9%10.7%6.1%-3.7%3.7%3.9%-
Value Creation Index 0.0-0.20.0-0.5-0.4-0.2-0.6-1.3-0.7-0.7-

Growth Parameters

Growth Parameters Colour Code Guide
Sales 51.351.357.254.958.272.265.45360.962.972
YoY Gr. Rt. %-0%11.5%-3.9%6%24.1%-9.5%-18.9%14.9%3.4%-
Adj EPS 6.15.27.33.14.36.33.6-3.922.31.6
YoY Gr. Rt. %--15.3%41%-57.4%37.5%47.3%-42.6%-208%NA15.9%-
BVPS (₹) 38.739.743.947.452.159.763.559.560.46161.3
Adj Net Profit 5.84.9734.163.5-3.71.92.22
Cash Flow from Ops. 0.73.70.93.610.55.33.23.59.11.1-
Debt/CF from Ops. 28.95.424.25.71.62.94.55.51.413.5-

CAGR

CAGR Colour Code Guide
9 Years 5 Years 3 Years 1 Years
Sales 2.3%1.6%-1.3%3.4%
Adj EPS -10.2%-11.5%-13.7%15.9%
BVPS 5.23.2-1.31
Share Price 20.9% 1.3% 30.3% 58.9%

Key Financial Parameters

Performance Ratio Colour Code Guide
Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on Equity % 17.113.317.56.88.611.35.9-6.43.43.82.6
Op. Profit Mgn % 18.919.11812.21314.110.7-0.2910.47.3
Net Profit Mgn % 11.49.612.25.478.35.3-73.13.52.1
Debt to Equity 0.50.50.50.50.30.30.20.30.20.30
Working Cap Days 301331316347335300371464380365276
Cash Conv. Cycle 837260827975109165181204154

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.60%

Sales growth is good in last 4 quarters at 31.99%

Sales growth has been subdued in last 3 years -1.27%

Net Profit has been subdued in last 3 years -13.74%

Latest Financials - Tokyo Plast International Ltd.

Standalone Consolidated
TTM EPS (₹) 1.6 1.6
TTM Sales (₹ Cr.) 71.6 71.6
BVPS (₹.) 61.3 60.7
Reserves (₹ Cr.) 49 48
P/BV 1.88 1.88
PE 71.49 70.63
From the Market
52 Week Low / High (₹) 63.65 / 130.75
All Time Low / High (₹) 0.90 / 167.00
Market Cap (₹ Cr.) 110
Equity (₹ Cr.) 9.5
Face Value (₹) 10
Industry PE 26.3

Management X-Ray:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Analyst's Notes

News

About Tokyo Plast International Ltd

Tokyo Plast International Limited established in 1985 forms a part of the 25 year old ‘Tokyo Group’, which has by virtue of its diligence & attitude has made a very special place for its self in today's worldwide Thermoware / Plastic Household Industry.

Enduring reliability is the 'Hallmark'of 'Tokyo Plast's products': understandably they are manufactured using the most stringent quality controls backed by years of research and development. Their 2 factories in india empoly the latest in technology and the best of raw materials to grant their products the quality, which is as per the international standards.

Tokyo Plast is committed to design, manufacture & export high quality products. their commitment to quality , competitive pricing and their enormous manufacturing capacities has carried their products across the globe. Even in the most competitive environment, Tokyo Plast strive to use the method and process which is environment friendly. As of now the presence of Tokyo Plast's products is felt around the globe in more than 75 countries and many more countries to add in near future.

Product range of the company includes:

Tokyo’s dedication to Casseroles product line is evident in the number of offerings, which ensures one find the perfect Casseroles for any occasion.

Insulated Casserole

  • Platinum
  • Pinnacle
  • Omega
  • Classic
  • Pioneer
  • Classic Premium
  • Sun Flower
  • Sunny
  • Regal
  • Pizza Container

Coolers

  • Ice Chest
  • Thermo Jugs
  • Thermo Flask
  • Super Saver Combo

Achievements/ recognition:

  • 1994-1995 Second Best  Exporter Award
  • 1995-1996 Second Best  Exporter Award
  • 1996-1997 Top Exporter Award
  • 1997-1998 Second Best  Exporter Award
  • 1997-1998 Second Best  Exporter Award
  • 1998-1999 Second Best  Exporter Award
  • 1999 - 2000 Second Best  Exporter Award
  • 2000 - 2001 Second Best  Exporter Award
  • 2001 - 2002 Second Best  Exporter Award
  • 2002 - 2003 Second Best  Exporter Award
  • 2003 - 2004 Second Best  Exporter Award
  • 2004 - 2005 First Best  Exporter Award 
  • 2005 - 2006 First Best  Exporter Award
Read More Read Less