Login
Products
Login
Home
Alerts
Search
Watchlist
Products

OK Play India Ltd

OKPLA
BSE
5.17
3.00%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

OK Play India Ltd

OKPLA
BSE
5.17
3.00%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
188Cr
Close
Close Price
5.17
Industry
Industry
Plastics - Others
PE
Price To Earnings
PS
Price To Sales
0.99
Revenue
Revenue
189Cr
Rev Gr TTM
Revenue Growth TTM
10.83%
PAT Gr TTM
PAT Growth TTM
-389.66%
Peer Comparison
How does OKPLA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
OKPLA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
534340416040383357413952
Growth YoY
Revenue Growth YoY%
29.35.20.6-12.912.8-8.0-5.9-19.8-4.83.52.557.9
Expenses
ExpensesCr
443632324937302647363447
Operating Profit
Operating ProfitCr
107891128710655
OPM
OPM%
17.915.819.620.818.76.121.720.418.213.613.09.1
Other Income
Other IncomeCr
0000-26001007
Interest Expense
Interest ExpenseCr
434443434225
Depreciation
DepreciationCr
333344444355
PBT
PBTCr
3112211031-31
Tax
TaxCr
500130106000
PAT
PATCr
-2001-1101-31-32
Growth YoY
PAT Growth YoY%
-131.5111.5131.5-76.265.0141.7-31.7-32.7-281.7-25.3-1,128.6119.4
NPM
NPM%
-3.80.81.02.6-1.22.20.72.2-4.71.6-7.43.0
EPS
EPS
-0.10.00.00.00.00.00.00.0-0.10.0-0.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
67106831421577992101181185168189
Growth
Revenue Growth%
-38.557.2-21.470.610.2-49.716.610.179.41.7-9.112.7
Expenses
ExpensesCr
788666111117657487149150140163
Operating Profit
Operating ProfitCr
-102017314014181432342826
OPM
OPM%
-15.318.520.821.725.517.720.014.317.818.716.513.6
Other Income
Other IncomeCr
21-92-6-22010-178
Interest Expense
Interest ExpenseCr
111413141615171317151414
Depreciation
DepreciationCr
4456810111312131517
PBT
PBTCr
-4-71414-9-9-113552
Tax
TaxCr
-2-3128-5-1-35466
PAT
PATCr
-3-4026-4-8-8-21-1-3
Growth
PAT Growth%
69.8-47.7101.82,988.6180.7-157.9-120.83.474.6157.8-173.5-303.7
NPM
NPM%
-4.0-3.80.11.64.0-4.6-8.7-7.6-1.10.6-0.5-1.8
EPS
EPS
-1.5-0.20.00.10.3-0.2-0.4-0.4-0.10.10.0-0.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
181819191919191919293636
Reserves
ReservesCr
1171517393628201784121125
Current Liabilities
Current LiabilitiesCr
72107111739995135140129112141133
Non Current Liabilities
Non Current LiabilitiesCr
4932378662755358745078103
Total Liabilities
Total LiabilitiesCr
150163184205219225236237239288377398
Current Assets
Current AssetsCr
89879398102100106104115149187202
Non Current Assets
Non Current AssetsCr
617691107117125130133124139190196
Total Assets
Total AssetsCr
150163184205219225236237239288377398

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-222023203726297201128
Investing Cash Flow
Investing Cash FlowCr
-7-17-20-23-23-15-13-12-8-32-64
Financing Cash Flow
Financing Cash FlowCr
22-4-24-14-12-165-132234
Net Cash Flow
Net Cash FlowCr
-60100-11-1-11-1
Free Cash Flow
Free Cash FlowCr
-2943-4141116-612-21-36
CFO To PAT
CFO To PAT%
805.6-511.832,504.9881.9588.8-713.3-369.0-88.2-1,026.4991.9-3,422.8
CFO To EBITDA
CFO To EBITDA%
210.8103.6134.963.592.0185.3160.547.162.432.6102.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
22917724413980384873154406415
Price To Earnings
Price To Earnings
0.00.03,272.562.212.90.00.00.00.0350.00.0
Price To Sales
Price To Sales
3.41.72.91.00.50.50.50.70.82.22.5
Price To Book
Price To Book
8.07.17.23.91.40.71.01.94.33.62.7
EV To EBITDA
EV To EBITDA
-30.412.818.58.04.410.27.211.78.114.119.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
50.640.653.042.447.349.144.140.342.243.845.0
OPM
OPM%
-15.318.520.821.725.517.720.014.317.818.716.5
NPM
NPM%
-4.0-3.80.11.64.0-4.6-8.7-7.6-1.10.6-0.5
ROCE
ROCE%
6.27.212.812.419.64.06.01.914.010.17.2
ROE
ROE%
-9.3-16.00.26.210.7-6.5-16.8-19.9-5.41.0-0.5
ROA
ROA%
-1.8-2.40.01.12.9-1.6-3.4-3.3-0.80.4-0.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** OK Play India Limited, incorporated in **1988** (originally as Aqua Pure Container Pvt. Ltd.), is a **leading Indian manufacturer** specializing in **plastic-molded products**, with core operations in **toys, automotive components, and electric vehicles (EVs)**. The company rebranded as OK Play India in 1993 after acquiring OK Play UK and has since evolved into one of India’s largest homegrown players in rotational and blow-molded plastic manufacturing. Operating under the **"Make in India" initiative**, the company leverages **advanced plastic molding technologies** — including **rotational, blow, and injection molding** — to deliver high-quality, durable, and innovative products across B2B and B2C markets. The company is **publicly listed on the BSE (Ticker: 526415)** and headquartered in **Mehrauli, New Delhi**, with manufacturing facilities in **Sohna (Haryana), Ranipet (Tamil Nadu), and Bhindadi (Rajasthan)**. --- ### **Core Business Segments** #### **1. Toys & School Furniture** - **Key Products**: Plastic molded toys, outdoor play stations (slides, swing sets), school furniture, institutional play equipment. - **Product Portfolio**: Over **75+ SKUs**, including blow-molded, rotational-molded, and battery-operated ride-ons and role-play toys (Phase 2). - **Manufacturing & Capacity**: - Upgraded **Sohna facility** operational with **30 tons/day** capacity, enabling **4x increase in monthly production**. - Completed Phase 1 of expansion with an investment of **~₹50–60 crore**; Phase 2 will focus on injection-molded toys. - Total planned **CapEx: ₹1,000 crore** across both phases to scale capacity fourfold. - **Growth Drivers**: - **Government support**: 70% import duty on toys (2023 Budget), Toy Quality Control Order (QCO) enforcement (2021), and PLI scheme (₹3,500 crore). - **Global “China+1” sourcing** and **zero-duty access** to UAE, Middle East, and Australia. - Sector projected to reach **₹3 trillion (or $3 billion) by 2028**, growing at **12% CAGR**. - **Revenue**: ₹35 crore in 9M FY25; **40% QoQ growth in Q4 FY25**; segment expected to grow **80–100% CAGR**. - **Distribution**: - Own **OK Play brand** and **white-label manufacturing** for global and Indian retailers. - Channels: **85+ distributors**, modern retail (Hamleys, FirstCry), e-commerce (Amazon), OEM contract manufacturing, quick commerce (Blinkit). - **Branded toys** priced premium, with strong market acceptance despite higher price. - **Export Potential**: Currently **95% domestic**, but exports seen as key to scaling beyond ₹400 crore toward ₹1,000 crore revenue target. - **Market Position**: Leader in **outdoor and blow-molded toys** with minimal organized competition. #### **2. Automotive Components** - **Key Products**: Plastic fuel tanks, urea tanks, water tanks, bus seats, cabin roofs for **medium & heavy commercial vehicles (MHCVs)**, tractors, and construction equipment. - **Technology & Differentiation**: - Uses **rotational and blow molding** to replace traditional metal, fiber, and wood components, reducing weight and improving fuel efficiency. - **100% self-reliant** in design and mold-making with domestic machinery. - **Clients**: - **Tier 1 supplier to 30+ OEMs**, including **Ashok Leyland (exclusive since 2010), Volvo, Eicher, Caterpillar (exclusive)**, and Tata Motors (in discussion). - Over **85% market share in plastic fuel tanks** in India. - **Partnerships**: - **Floteks (Turkey)**: 10-year technical collaboration (since 2019) for BS-VI compliance; co-developed **COMPTANK**. - **ATEK Group (Solar Plastics LLC)**: Access to advanced roto-molded fuel tank tech. - **Revenue & Outlook**: - Automotive segment saw **25% QoQ decline in Q4 FY25** due to downturn in CV cycle. - However, **medium-to-long-term recovery expected** with infrastructure-led CV demand. - **Strategic Shifts**: - Diversifying into **passenger vehicle components**: vacuum foam parts and **blow-molded fuel tanks** (revenue from FY26 onwards). - Supplying **roto- and blow-molded parts** to industrial clients (e.g., Vestas for wind energy, Indocool for cooling systems). - **Financial Model**: Operates on **cost-plus pricing**, protecting margins from raw material volatility. #### **3. Electric Vehicles (EVs)** - **Launched**: 2015; currently operates under **RIRA (100% subsidiary)**. - **Product Line**: - **12 variants of L3 EVs** (e-rickshaws: passenger, cargo, garbage collectors). - **4 variants of L5 EVs** (electric autos). - **Operations**: - B2B, B2C, and B2G sales across **Delhi-NCR, North & Central India**. - **Contract manufacturing** with **HMC E-Valley (Hero Motors Group)** since Jan 2024. - **Key Partnership**: - **HPCL Collaboration**: Strategic investment from HPCL (5% stake in allied entity). - **1,000 E-Loader EVs** deployed in **Phase 1** for **LPG cylinder delivery** in Delhi-NCR. - **E-Loader** has highest load capacity (40 cylinders / 1,200 kg) in segment. - Rollout of **“Swap-n-Go” battery swapping stations** and **EV experience stores** at HPCL petrol pumps via VoltUp. - **Technology**: - In-house **telematics, IoT, fleet management, BMS, and software**. - Offers **swappable lithium-ion batteries** (OPEX model) and fixed lead-acid options. - **Positioning**: Focused on **last-mile logistics and cargo delivery**, with plans for pan-India expansion. #### **4. New Diversification: Environmental & Filtration Technology** - **Subsidiary**: **MRH Technologies Private Limited**. - **Partnership**: **MANN+HUMMEL** (Germany), global leader in filtration tech. - **10-year exclusive license** (since Apr 2025) to **manufacture, distribute, and service air purifiers** in India. - Products: **PureAir systems, outdoor filters, filter cubes, mobile air purifiers**. - **Validation**: - **IIT Delhi trials (Sep–Nov 2024)**: >80% reduction in PM levels in schools. - Successful pilot at **GD Goenka Public School**. - **Market Opportunity**: - **5,600+ schools in Delhi alone** identified as key customers via financing models. - Targeting **schools, metro stations, offices, and public spaces**. - **Commercial Launch**: Planned in **current fiscal year (FY26)**, with pan-India rollout. - **Global Potential**: Exploring export to **Singapore and Europe**. --- ### **Strategic Initiatives & Expansion** #### **Manufacturing & CapEx** - **Current Facilities**: - **Ranipet (11 acres, 40,000 sq. ft., 40–80% utilization)**: Auto and toys. - **Sohna (4 acres, 120,000 sq. ft.)**: Toyz focus. - **Bhindadi (1.5 acres, leasehold)**: Toyz and auto components. - **New Plant**: - **Phase 2 toy expansion** (injection molding) to begin in **H2 FY26**, with **~₹100 crore investment**. - Location being evaluated with **Invest India** (export-friendly state with port access). - **Funding Strategy**: Primarily **equity-funded** to avoid debt; balance sheet reflects **debt reduction trend**. - **Asset Turnover**: **3x–3.5x** achieved in Phase 1, indicating efficient capital use. #### **Distribution & Partnerships** - **Retail & E-commerce**: Amazon, Flipkart, Myntra, FirstCry, Blinkit, Hamleys, Babyhug, Lifelong. - **Export Clients**: Zoozi, MGA Entertainment (Little Tikes), Kmart, Anko. - **Strategic Alliances**: HPCL, Vestas, Indocool, Floteks, Kohler (co-developed waterless portable toilet for Africa). - **Future Sales Mix**: Target **60–65% own brand**, **35% contract/white-label**. #### **R&D and Innovation** - **In-House R&D**: Full-cycle product development from design to testing. - **Focus Areas**: - High-performance toys under “Make in India”. - Lightweight automotive components. - Air and water filtration tech via MANN+HUMMEL. - EV controllers, motors, BMS, and IoT systems. - **R&D Spend**: ~0.15% of turnover (capitalized), with rising focus on new products. --- ### **Competitive & Regulatory Advantages** - **Government Support**: - **PLI Scheme for Toys**: Potential for **subsidies (8.5–9.5%)** and capital rebates. - **Toy Quality Control Order (QCO)**: Effectively halted unorganized Chinese toy imports. - **70% import duty** on toys from China. - **Designated as “Champion Sector”** with national cluster development plans. - **Cost Competitiveness**: - **India’s labor cost advantage**, especially vs. Vietnam, Thailand (32–46% tariffs). - Bilateral trade talks may reduce tariffs to **5–6%**, boosting export edge. - **Land & Infrastructure**: - Owns **freehold land** (Ranipet with 10+ acres surplus). - Port proximity in South India ideal for export expansion. --- ### **Financial & Market Positioning** - **Revenue Mix (FY25 Estimate)**: - **Toys**: ~₹40 crore (growing rapidly). - **Automotive**: ~₹140 crore (mature, cyclical). - **EV & New Segments**: Early stage, high growth potential. - **EBITDA Margin**: **20–22%** across segments. - **Working Capital Cycle**: - **Toys**: 60 days. - **Automotive**: 90 days. - **Client Base**: Includes **Fortune 500 firms** and global brands. - **Workforce**: ~500 skilled employees, including engineers and machine operators.