Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹246Cr
Rev Gr TTM
Revenue Growth TTM
3.66%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDTONER
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 27.8 | 6.3 | 4.0 | -6.5 | -0.5 | -4.7 | -5.3 | 6.0 | -4.9 | 10.7 | 3.1 | 7.2 |
| 32 | 29 | 31 | 29 | 34 | 28 | 30 | 31 | 32 | 30 | 32 | 33 |
Operating Profit Operating ProfitCr |
| 25.3 | 21.3 | 21.6 | 21.5 | 21.1 | 22.1 | 20.8 | 22.1 | 21.4 | 22.1 | 18.7 | 20.7 |
Other Income Other IncomeCr | 2 | 2 | 1 | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| 11 | 8 | 8 | 8 | 10 | 8 | 8 | 9 | 9 | 9 | 7 | 9 |
| 4 | 2 | 3 | 2 | 1 | 4 | 3 | 2 | 2 | 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | 20.7 | 20.4 | -11.5 | -25.6 | 22.3 | -44.5 | 10.0 | 14.0 | -22.4 | 105.8 | -2.4 | -0.6 |
| 16.4 | 18.5 | 12.6 | 15.2 | 20.1 | 10.8 | 14.6 | 16.4 | 16.4 | 20.1 | 13.8 | 15.2 |
| 6.5 | 6.3 | 4.6 | 5.2 | 7.9 | 3.5 | 5.1 | 6.1 | 6.3 | 7.5 | 5.2 | 6.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 2.3 | 227.8 | -2.5 | 3.1 | -21.2 | -3.0 | 34.8 | 30.4 | 1.0 | -2.4 | 5.1 |
| 29 | 29 | 88 | 85 | 92 | 79 | 73 | 96 | 121 | 123 | 120 | 127 |
Operating Profit Operating ProfitCr |
| 14.8 | 16.8 | 23.6 | 24.0 | 20.3 | 13.7 | 17.4 | 19.6 | 22.2 | 21.4 | 21.6 | 20.7 |
Other Income Other IncomeCr | 2 | 3 | 7 | 7 | 6 | 7 | 8 | 4 | 4 | 6 | 6 | 6 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
| 6 | 7 | 30 | 30 | 25 | 15 | 19 | 23 | 34 | 34 | 34 | 34 |
| 2 | 1 | 7 | 6 | 5 | 2 | 5 | 5 | 8 | 8 | 11 | 7 |
|
| | 26.2 | 300.9 | 2.5 | -15.7 | -40.3 | 11.1 | 39.8 | 38.9 | -0.7 | -14.1 | 17.2 |
| 13.6 | 16.8 | 20.6 | 21.6 | 17.7 | 13.4 | 15.3 | 15.9 | 17.0 | 16.7 | 14.7 | 16.4 |
| 5.8 | 7.3 | 17.9 | 18.4 | 15.5 | 9.3 | 10.3 | 17.5 | 24.3 | 24.1 | 21.1 | 25.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 8 | 13 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 10 | 10 |
| 45 | 51 | 131 | 151 | 167 | 171 | 150 | 155 | 177 | 199 | 191 | 205 |
Current Liabilities Current LiabilitiesCr | 6 | 7 | 21 | 20 | 20 | 17 | 17 | 19 | 14 | 13 | 16 | 14 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 3 | 3 | 2 | 3 | 5 | 8 | 9 | 10 | 12 | 11 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 18 | 32 | 53 | 67 | 66 | 54 | 53 | 123 | 124 | 144 | 137 | 147 |
Non Current Assets Non Current AssetsCr | 44 | 37 | 116 | 121 | 137 | 150 | 130 | 68 | 87 | 88 | 93 | 93 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 6 | 18 | 19 | 14 | 13 | 19 | 14 | 21 | 24 | 26 |
Investing Cash Flow Investing Cash FlowCr | -3 | -6 | -16 | -16 | -2 | -9 | 28 | 4 | -23 | -12 | 16 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | -2 | -4 | -5 | -8 | -38 | -15 | -5 | -6 | -31 |
|
Free Cash Flow Free Cash FlowCr | 3 | 5 | 8 | 15 | 8 | 9 | 20 | 5 | -3 | 12 | 18 |
| 63.0 | 94.9 | 74.7 | 79.2 | 68.0 | 110.4 | 143.6 | 74.3 | 79.2 | 91.7 | 116.2 |
CFO To EBITDA CFO To EBITDA% | 58.0 | 95.1 | 65.1 | 71.3 | 59.3 | 108.3 | 126.6 | 60.2 | 60.5 | 71.6 | 79.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 73 | 127 | 131 | 315 | 186 | 71 | 152 | 172 | 217 | 283 | 259 |
Price To Earnings Price To Earnings | 15.7 | 21.6 | 5.5 | 13.0 | 9.1 | 5.8 | 11.2 | 9.1 | 8.3 | 10.8 | 11.1 |
Price To Sales Price To Sales | 2.1 | 3.6 | 1.1 | 2.7 | 1.6 | 0.8 | 1.7 | 1.4 | 1.4 | 1.7 | 1.6 |
Price To Book Price To Book | 1.4 | 2.1 | 1.0 | 2.0 | 1.0 | 0.4 | 0.9 | 1.0 | 1.1 | 1.4 | 1.2 |
| 13.5 | 20.8 | 4.6 | 11.4 | 7.3 | 4.8 | 8.5 | 6.3 | 5.8 | 7.8 | 6.8 |
Profitability Ratios Profitability Ratios |
| 56.2 | 57.8 | 56.0 | 58.3 | 56.0 | 54.8 | 55.4 | 56.2 | 54.2 | 54.5 | 55.2 |
| 14.8 | 16.8 | 23.6 | 24.0 | 20.3 | 13.7 | 17.4 | 19.6 | 22.2 | 21.4 | 21.6 |
| 13.6 | 16.8 | 20.6 | 21.6 | 17.7 | 13.4 | 15.3 | 15.9 | 17.0 | 16.7 | 14.7 |
| 11.7 | 12.3 | 21.2 | 18.5 | 14.3 | 8.2 | 11.8 | 14.3 | 18.3 | 16.4 | 16.7 |
| 8.7 | 9.9 | 16.4 | 14.7 | 11.3 | 6.6 | 8.4 | 11.4 | 14.0 | 12.5 | 11.1 |
| 7.5 | 8.7 | 14.0 | 12.9 | 10.1 | 6.0 | 7.4 | 9.9 | 12.5 | 11.3 | 9.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Indian Toners & Developers Limited (**ITDL**), established in **1990**, is India’s largest manufacturer and exporter of compatible toners. Operating under the **Ministry of Chemicals and Petro-Chemicals**, the company has evolved into a dominant market leader, specializing in black and color toners for laser printers, digital machines, multi-function printers (MFPs), and analogue copiers. With a reputation for high-quality manufacturing under the flagship brand **ITDL-SUPREMO**, the company commands significant market recall and a robust domestic and international footprint.
---
### **Manufacturing Infrastructure & Scalable Capacity**
ITDL operates two specialized production units equipped with state-of-the-art machinery and a dedicated pilot plant for innovation.
| Facility | Location | Annual Capacity | Infrastructure Details |
|:---|:---|:---|:---|
| **Unit 1** | Rampur, Uttar Pradesh | **3,000 MT** | **5** Production lines (includes a **600 MT** line added in **Aug 2023**) |
| **Unit 2** | Sitarganj, Uttarakhand | **2,400 MT** | **4** Production lines |
| **Total** | | **5,400 MT** | **7** Commercial lines + **1** Exclusive **R&D** line |
**Key Operational Milestones:**
* **Capacity Growth:** Systematically scaled from **3,600 MT** in **FY 2021-22** to **5,400 MT** in **FY 2024-25** through annual line additions.
* **Asset Expansion:** Acquired **16,760 sq. mtrs.** of land in Rampur for **₹5.03 crores** to facilitate future facility expansion.
* **Technical Edge:** Entered a technical advisory arrangement in **February 2026** with an overseas partner to enhance process efficiencies and product quality.
---
### **Strategic Market Defense: Anti-Dumping Protection**
A cornerstone of ITDL’s domestic dominance is the regulatory protection provided by the Government of India against low-cost imports.
* **Anti-Dumping Duty (ADD):** The **Ministry of Finance** and **DGTR** have imposed duties on "Black Toner in Powder Form" originating from **China, Malaysia, and Taiwan**.
* **Extended Protection:** In **August 2025**, this duty was extended for an additional **5 years**, effective until **August 10, 2030**.
* **Competitive Advantage:** This duty mitigates the threat of "dumped" foreign products, allowing ITDL to maintain its pricing power and market share in the domestic landscape.
---
### **Research, Development & Product Innovation**
ITDL maintains an **In-House R&D Unit** recognized by the **Department of Scientific and Industrial Research (DSIR)**.
* **Color Toner Expansion:** A strategic focus on developing and introducing **Color Toners** to capture the high-value segment of the printing industry.
* **Quality Control:** A dedicated team of engineers and scientists monitors formulations to ensure "best-in-class" performance, helping the company compete against global OEMs.
* **R&D Investment:**
* **FY 2024-25:** Total expenditure of **Rs. 55.43 Lacs**.
* **FY 2023-24:** Total expenditure of **Rs. 112.83 Lacs**.
---
### **The "Seed Project": Diversification into Stationery & Digital Media**
In **December 2025**, ITDL initiated a significant strategic pivot to diversify its revenue streams beyond the core toner business.
* **Stationery Segment:** Manufacturing, assembling, and trading writing instruments (pens, pencils, highlighters, markers), notebooks, and diaries.
* **Publishing & Digital Content:** Expansion into physical and digital publishing, including the creation of **e-books, audiobooks, and digital journals**.
* **Corporate Realignment:** The company amended its **Memorandum of Association (MoA)** to elevate these activities to "Main Objects," signaling a long-term commitment to the stationery sector.
---
### **Financial Performance & Capital Management**
ITDL operates as a **nearly debt-free** entity, funding its aggressive expansions through internal accruals.
**Standalone Financial Summary:**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **Rs. 15,299 Lacs** | **Rs. 15,675 Lacs** | **Rs. 15,517 Lacs** |
| **Profit Before Tax (PBT)** | **Rs. 3,350.88 Lacs** | **Rs. 3,405 Lacs** | **Rs. 3,511 Lacs** |
| **Net Profit (PAT)** | *Not Specified* | **Rs. 2,614.02 Lacs** | **Rs. 2,631 Lacs** |
| **Dividend Payout** | **45% (Rs. 4.50)** | **45% (Rs. 4.50)** | **35% (Rs. 3.50)** |
**Shareholder Value Actions:**
* **2024 Buyback:** Completed in **September 2024**, repurchasing **458,268 shares** (**4.22%** of equity) at **Rs. 450 per share** (a **53.24% premium** over the 3-month average).
* **Capital Structure:** Post-buyback paid-up capital stands at **Rs. 1,039.17 Lacs**. Promoter holding remains stable at **69.25%**.
* **Dividend Growth:** Uninterrupted dividends since **2017-18**, with the payout ratio increasing from **30%** to **45%**.
---
### **Sustainability & Operational Efficiency**
The company has integrated ESG principles to reduce costs and comply with modern regulatory standards.
* **Solar Power:** Commissioned a **1,000 KWP** solar plant in Rampur in **2025** (investment of **Rs. 3.23 crores**), supplementing an existing **180 KWP** unit to significantly lower electricity overheads.
* **EPR Compliance:** Fully compliant with **Extended Producer Responsibility** norms for plastic and electronic waste.
* **Distribution Reach:** Expanded its network to over **139 distributors** and retail dealers to penetrate untapped Indian markets where per-capita toner consumption remains low.
---
### **Risk Profile & Mitigation**
| Risk Category | Impact & Mitigation Strategy |
| :--- | :--- |
| **Geopolitical** | Volatility in key export markets (19% of revenue) is managed by refocusing on domestic growth and entering new international territories. |
| **Currency Risk** | **Naturally hedged**; USD trade receivables (e.g., **3.86 lakhs**) largely offset trade payables (e.g., **0.38 lakhs**). |
| **Input Costs** | Fluctuations in oil and freight are mitigated by **bulk procurement** and long-standing supplier relationships. |
| **Liquidity/Interest** | **Zero borrowings** eliminate interest rate risk; the Board confirms a strong position to meet all liabilities. |
| **Execution Risk** | The "Seed Project" diversification into stationery requires new market expertise; managed through phased "trading-to-manufacturing" steps. |