SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Tokyo Plast International Ltd (TOKYOPLAST)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500418 NSE: TOKYOPLAST Plastic Products | Small Cap | Tokyo Plast Intl. Share Price

₹83.60 0.00 (0.00%)

As on 03-Jun'26 16:59

Tokyo Plast International Ltd (TOKYOPLAST)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500418 NSE: TOKYOPLAST Plastic Products | Small Cap | Tokyo Plast Intl. Share Price

₹83.60 0.00 (0.00%)

As on 03-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹82 Cr.
Current Price
₹83.6
52-Week Low / High
₹54 / 158
TTM EPS
₹1.5
TTM Sales
₹79.3 Cr.
Book Value per Share
₹66.8
P/E Ratio
57.91
Lower than its 5-year historical median
Industry PE
39
Price to Book (P/B)
1.29
Lower than its 5-year historical median
Price to Sales (P/S)
1.03
Lower than its 5-year historical median
EV/EBITDA
14.38
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
2.18%
Underperforms industry median
Return on Capital Employed (ROCE)
4.70%
Underperforms industry median
Return on Assets (ROA)
1.37%
Operating Profit Margin
6.2%
Net Profit Margin
1.83%
Gross Profit Margin
6.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
9.19%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-3.01%
Net Profit Growth (1 Year)
-
32%
Asset Quality
Promoter Holding
68.82%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹54 Cr.
Equity
₹9.5 Cr.
Face Value
₹10
All Time Low / High
₹0.90 / 167.00

Tokyo Plast International stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Tokyo Plast International Ltd a good quality company?
Tokyo Plast International Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Tokyo Plast International Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Tokyo Plast International Ltd vs industry peers?
Tokyo Plast International Ltd revenue CAGR is 3.56%, compared to the industry median CAGR of 4.71%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Tokyo Plast International Ltd?
Promoters hold 68.82% of the Tokyo Plast International Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Tokyo Plast International Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 6.4% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

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

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.
Tokyo Plast International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 12.1%15.5%8.9%-2.7%1.6%1.3%1.5%2.2%3.5%4.7%-
Value Creation
Index
-0.10.1-0.4-1.2-0.9-0.9-0.9-0.8-0.8-0.7-

Growth Parameters

Sales 58.272.265.45360.962.979.975.566.472.579
Sales YoY Gr.-24.1%-9.5%-18.9%14.9%3.4%27.1%-5.5%-12.1%9.2%-
Adj EPS 4.36.33.6-3.920.4-0.800.7-0.21.5
YoY Gr.-47.3%-42.6%-208%NA-80.1%-295%NA3200%-125.8%-
BVPS (₹) 52.159.763.559.560.46161.86263.364.866.8
Adj Net
Profit
4.163.5-3.71.90.4-0.700.6-0.21
Cash Flow from Ops. 10.55.33.23.59.11.13.618.98.76.2-
Debt/CF from Ops. 1.62.94.55.51.413.14.10.624-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 2.5%3.6%-3.2%9.2%
Adj EPS -169.9%-161%NA-125.8%
BVPS2.5%1.4%1.6%2.3%
Share Price 4.1% -4.3% -4.6% -44.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.611.35.9-6.43.40.7-1.301.1-0.32.3
Op. Profit
Mgn %
1314.110.7-0.296.346.576.29.7
Net Profit
Mgn %
78.35.3-73.10.6-0.901-0.21.8
Debt to
Equity
0.30.30.20.30.20.20.30.20.30.40.5
Working Cap
Days
335300371464380349274276276257111
Cash Conv.
Cycle
797510916518119415214014714430

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales58.1872.1865.3552.9860.8562.8979.9375.5366.3772.47
Operating Expenses + 50.7162.0158.3953.8058.6159.3576.7770.5961.7267.96
Manufacturing Costs3.124.623.203.103.293.413.913.212.893.87
Material Costs28.8135.3133.1829.2130.2431.9942.6442.1634.6036.62
Employee Cost 9.169.8110.4211.4612.5912.8614.8913.5813.4814.90
Other Costs 9.6212.2711.5910.0312.4811.0915.3211.6510.7412.56
Operating Profit 7.4710.176.97-0.822.243.543.164.944.654.51
Operating Profit Margin (%) 12.8%14.1%10.7%-1.5%3.7%5.6%4.0%6.5%7.0%6.2%
Other Income + 2.682.972.071.201.710.040.870.410.672.30
Exceptional Items 0000000-0.5800
Interest 2.521.991.451.301.080.781.361.401.252.12
Depreciation 2.212.452.542.422.782.692.933.192.782.96
Profit Before Tax 5.418.705.05-3.340.090.10-0.250.191.281.72
Tax 0.881.510.950.44-0.72-0.02-0.100.310.280.40
Profit After Tax 4.537.194.10-3.790.810.12-0.15-0.1211.32
PAT Margin (%) 7.8%10.0%6.3%-7.2%1.3%0.2%-0.2%-0.2%1.5%1.8%
Adjusted EPS (₹)4.87.64.3-4.00.90.1-0.2-0.11.11.4
Dividend Payout Ratio (%)0%6.60%0%0%0%0%0%0%0%0%

Valuation of Tokyo Plast Intl. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 49.5256.7060.3256.5157.3557.9558.6958.8860.1561.55
Share Capital 9.509.509.509.509.509.509.509.509.509.50
Reserves 40.0247.2050.8247.0147.8548.4549.1949.3850.6552.05
Debt +15.6815.3214.2218.9812.1713.9214.8611.0917.0224.72
Long Term Debt0.900.090.060.120.070.030000
Short Term Debt14.7715.2314.1618.8612.1013.8914.8611.0917.0224.72
Minority Interest0000000000
Trade Payables5.075.695.045.973.104.373.163.242.622.97
Others Liabilities 5.424.8065.636.669.0610.1311.1911.6213.16
Total Liabilities 75.6982.5185.5887.0979.2885.3086.8484.4091.42102.40

Fixed Assets

Net Fixed Assets +12.6812.1111.2211.3210.6913.5616.7215.1839.1739.98
Gross Block33.9835.7437.3739.4641.3846.8652.3153.3478.9782.62
Accumulated Depreciation21.3023.6326.1528.1530.6833.2935.5938.1639.8042.65
CWIP 4.354.354.354.654.655.275.275.275.555.27
Investments 1.141.141.230.110.110.110.110.020.010.06
Inventories7.374.965.9812.7320.8419.1523.4419.3416.1116.53
Trade Receivables10.8119.7620.9419.0817.0121.4416.6013.1716.1314.83
Cash Equivalents 3.320.540.294.693.511.080.730.841.430.29
Others Assets 36.0239.6541.5934.5222.4724.6923.9630.5913.0325.45
Total Assets 75.6982.5185.5887.0979.2885.3086.8484.4091.42102.40

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 10.465.283.173.499.071.073.6118.898.696.20
PBT 5.418.705.01-3.240.090.10-0.250.191.281.72
Adjustment 4.734.133.624.063.363.193.944.843.783.06
Changes in Working Capital 1.25-5.58-4.183.165.62-2.23-0.0813.873.641.63
Tax Paid -0.93-1.98-1.29-0.480000-0.02-0.21
Cash Flow From Investing Activity + -2.11-4.53-0.57-3.19-2.32-4.31-3.26-13.39-11.79-13.67
Capex -2.12-4.96-0.92-4.07-2.34-4.32-3.29-13.09-12.15-5.36
Net Investments -0.070.380.420.070-00.02-0.330.29-0.01
Others 0.080.05-0.070.800.020.020.020.040.07-8.30
Cash Flow From Financing Activity + -6.44-2.57-2.864.11-7.930.81-0.69-5.393.686.33
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.12-1.55-0.030.08-0.08-0.05-0.05-0.0300
Interest Paid -2.52-1.47-1.19-0.67-0.88-0.61-1.09-1.15-1-1.28
Dividend Paid 00-0.480000000
Others -2.790.45-1.164.70-6.971.470.44-4.224.687.61
Net Cash Flow 1.92-1.82-0.264.41-1.18-2.43-0.340.110.59-1.14

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)9.5913.547.01-6.481.420.21-0.27-0.211.682.18
ROCE (%)12.0815.498.86-2.721.61.251.522.213.454.7
Asset Turnover Ratio0.790.910.780.610.730.810.980.810.75
PAT to CFO Conversion(x)2.310.730.77N/A11.28.92N/AN/A8.694.7
Working Capital Days
Receivable Days65.6077.30113.60137.80108.20106.9080.6064.6074.7077.90
Inventory Days45.4031.2030.6064.40100.70111.2090.2092.8090.4082.20
Payable Days52.1055.705968.8054.7042.7032.2027.7030.9027.90

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Tokyo Plast International Ltd FAQs

The current trading price of Tokyo Plast Intl. on 03-Jun-2026 16:59 is ₹83.60.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 02-Jun-2026 the market cap of Tokyo Plast Intl. stood at ₹81.71 Cr

The latest P/E ratio of Tokyo Plast Intl. as of 02-Jun-2026 is 57.91.

The latest P/B ratio of Tokyo Plast Intl. as of 02-Jun-2026 is 1.29.

The 52-week high of Tokyo Plast Intl. is ₹157.5 and the 52-week low is ₹53.75.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tokyo Plast Intl. is ₹79.31 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tokyo Plast International Ltd is a average quality company.

The key valuation ratios of Tokyo Plast International Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Tokyo Plast International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

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
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×