| Quarter | Dec 2022 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 16 | 17 | 18 | 18 | 19 | 17 | 18 | 21 | 17 | 23 | 20 | |
Growth YoY Revenue Growth YoY% | -34.4 | -3.8 | 20.0 | 1.2 | 2.3 | 14.2 | -10.0 | 33.3 | 8.9 | |||
| 16 | 15 | 16 | 16 | 17 | 18 | 15 | 17 | 19 | 16 | 21 | 19 | |
| 0 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 1.3 | 7.1 | 6.3 | 8.5 | 8.5 | 6.5 | 13.6 | 8.3 | 10.3 | 8.9 | 7.6 | 5.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -304.6 | 120.0 | -55.6 | 900.0 | -79.0 | 64.1 | -262.5 | -91.7 | -350.0 | |||
NPM NPM% | -5.5 | 1.1 | -0.3 | 2.1 | 2.1 | 0.4 | 2.8 | 0.4 | 3.0 | -0.8 | 0.2 | -1.0 |
| -0.9 | 0.2 | -0.1 | 0.4 | 0.4 | 0.1 | 0.5 | 0.1 | 0.7 | -0.1 | 0.1 | -0.2 |
| Quarter | Dec 2022 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 16 | 16 | 17 | 18 | 18 | 19 | 17 | 18 | 21 | 17 | 23 | 20 | |
Growth YoY Revenue Growth YoY% | -34.4 | -3.8 | 20.0 | 1.2 | 2.3 | 14.2 | -10.0 | 33.3 | 8.9 | |||
| 16 | 15 | 16 | 16 | 17 | 18 | 15 | 17 | 19 | 16 | 21 | 19 | |
| 0 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 1 | |
OPM OPM% | 1.3 | 7.1 | 6.3 | 8.5 | 8.5 | 6.5 | 13.6 | 8.3 | 10.3 | 8.9 | 7.6 | 5.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | -304.6 | 120.0 | -55.6 | 900.0 | -79.0 | 64.1 | -262.5 | -91.7 | -350.0 | |||
NPM NPM% | -5.5 | 1.1 | -0.3 | 2.1 | 2.1 | 0.4 | 2.8 | 0.4 | 3.0 | -0.8 | 0.2 | -1.0 |
| -0.9 | 0.2 | -0.1 | 0.4 | 0.4 | 0.1 | 0.5 | 0.1 | 0.7 | -0.1 | 0.1 | -0.2 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 57 | 58 | 72 | 65 | 53 | 61 | 63 | 80 | 66 | 72 | 79 | 81 |
Growth Revenue Growth% | 11.5 | 24.1 | -9.5 | -18.9 | 14.8 | 3.4 | 27.1 | 9.2 | 9.4 | 11.0 | ||
| 49 | 50 | 60 | 58 | 54 | 57 | 59 | 76 | 61 | 66 | 72 | 74 | |
| 8 | 8 | 12 | 7 | -1 | 4 | 4 | 4 | 5 | 7 | 7 | 7 | |
OPM OPM% | 14.1 | 13.8 | 16.7 | 11.3 | -2.0 | 6.3 | 5.7 | 5.0 | 7.8 | 9.1 | 8.8 | 8.1 |
| 0 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 3 | 5 | 9 | 5 | -4 | 0 | 0 | 0 | 1 | 2 | 1 | 1 |
| -1 | 1 | 2 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 4 | 4 | 7 | 4 | -4 | 1 | 0 | 0 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | 348.3 | 70.7 | -45.6 | -201.7 | 117.4 | -83.0 | -228.2 | 31.0 | -52.1 | -66.0 | ||
NPM NPM% | 6.8 | 7.4 | 10.2 | 6.2 | -7.7 | 1.2 | 0.2 | -0.2 | 1.5 | 1.8 | 0.8 | 0.4 |
| 4.1 | 4.6 | 7.8 | 4.3 | -4.3 | 0.8 | 0.6 | -0.2 | -0.1 | 1.4 | 0.7 | 0.4 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 57 | 58 | 72 | 65 | 53 | 61 | 63 | 80 | 66 | 72 | 79 | 81 |
Growth Revenue Growth% | 11.5 | 24.1 | -9.5 | -18.9 | 14.8 | 3.4 | 27.1 | 9.2 | 9.4 | 11.0 | ||
| 49 | 50 | 60 | 58 | 54 | 57 | 59 | 76 | 61 | 66 | 72 | 74 | |
| 8 | 8 | 12 | 7 | -1 | 4 | 4 | 4 | 5 | 7 | 7 | 7 | |
OPM OPM% | 14.1 | 13.8 | 16.7 | 11.3 | -2.0 | 6.3 | 5.7 | 5.0 | 7.8 | 9.1 | 8.8 | 8.1 |
| 0 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
PBT PBTCr | 3 | 5 | 9 | 5 | -4 | 0 | 0 | 0 | 1 | 2 | 1 | 1 |
| -1 | 1 | 2 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 1 | |
PAT PATCr | 4 | 4 | 7 | 4 | -4 | 1 | 0 | 0 | 1 | 1 | 1 | 0 |
Growth PAT Growth% | 348.3 | 70.7 | -45.6 | -201.7 | 117.4 | -83.0 | -228.2 | 31.0 | -52.1 | -66.0 | ||
NPM NPM% | 6.8 | 7.4 | 10.2 | 6.2 | -7.7 | 1.2 | 0.2 | -0.2 | 1.5 | 1.8 | 0.8 | 0.4 |
| 4.1 | 4.6 | 7.8 | 4.3 | -4.3 | 0.8 | 0.6 | -0.2 | -0.1 | 1.4 | 0.7 | 0.4 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 32 | 40 | 47 | 51 | 47 | 47 | 48 | 49 | 51 | 52 | 53 |
| 29 | 25 | 25 | 24 | 29 | 20 | 24 | 23 | 26 | 36 | 57 | |
| 2 | 3 | 2 | 3 | 3 | 4 | 5 | 7 | 6 | 6 | 16 | |
| 73 | 77 | 84 | 87 | 88 | 81 | 87 | 88 | 93 | 103 | 136 | |
| 35 | 37 | 45 | 50 | 60 | 57 | 59 | 57 | 44 | 46 | 62 | |
| 37 | 40 | 39 | 37 | 28 | 24 | 28 | 31 | 48 | 58 | 74 | |
| 73 | 77 | 84 | 87 | 88 | 81 | 87 | 88 | 93 | 103 | 136 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 32 | 40 | 47 | 51 | 47 | 47 | 48 | 49 | 51 | 52 | 53 |
| 29 | 25 | 25 | 24 | 29 | 20 | 24 | 23 | 26 | 36 | 57 | |
| 2 | 3 | 2 | 3 | 3 | 4 | 5 | 7 | 6 | 6 | 16 | |
| 73 | 77 | 84 | 87 | 88 | 81 | 87 | 88 | 93 | 103 | 136 | |
| 35 | 37 | 45 | 50 | 60 | 57 | 59 | 57 | 44 | 46 | 62 | |
| 37 | 40 | 39 | 37 | 28 | 24 | 28 | 31 | 48 | 58 | 74 | |
| 73 | 77 | 84 | 87 | 88 | 81 | 87 | 88 | 93 | 103 | 136 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 10 | 5 | 4 | 2 | 9 | 1 | 4 | 9 | 5 | 9 | |
| 0 | -2 | -5 | 0 | -3 | -2 | -4 | -3 | -12 | -12 | -24 | |
| -1 | -6 | -3 | -3 | 4 | -8 | 1 | -1 | 4 | 6 | 19 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 0 | 4 | -1 | -2 | 0 | 1 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -1 | 8 | 0 | 3 | -1 | 7 | -3 | 0 | -3 | -7 | |
CFO To PAT CFO To PAT% | 22.7 | 241.6 | 71.5 | 89.0 | -59.7 | 1,276.7 | 883.4 | -2,328.3 | 866.7 | 406.2 | 1,423.8 |
CFO To EBITDA CFO To EBITDA% | 10.9 | 130.2 | 43.9 | 48.3 | -227.3 | 237.4 | 30.0 | 90.0 | 167.7 | 80.6 | 129.1 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 10 | 5 | 4 | 2 | 9 | 1 | 4 | 9 | 5 | 9 | |
| 0 | -2 | -5 | 0 | -3 | -2 | -4 | -3 | -12 | -12 | -24 | |
| -1 | -6 | -3 | -3 | 4 | -8 | 1 | -1 | 4 | 6 | 19 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 0 | 4 | -1 | -2 | 0 | 1 | 0 | 4 |
Free Cash Flow Free Cash FlowCr | -1 | 8 | 0 | 3 | -1 | 7 | -3 | 0 | -3 | -7 | |
CFO To PAT CFO To PAT% | 22.7 | 241.6 | 71.5 | 89.0 | -59.7 | 1,276.7 | 883.4 | -2,328.3 | 866.7 | 406.2 | 1,423.8 |
CFO To EBITDA CFO To EBITDA% | 10.9 | 130.2 | 43.9 | 48.3 | -227.3 | 237.4 | 30.0 | 90.0 | 167.7 | 80.6 | 129.1 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 42 | 108 | 76 | 50 | 56 | 67 | 86 | 92 | 120 | 55 | 74 |
Price To Earnings Price To Earnings | 3.1 | 9.6 | 14.7 | 18.9 | 78.7 | 538.5 | 91.1 | 91.6 | 86.6 | 211.9 | ||
Price To Sales Price To Sales | 0.2 | 0.7 | 1.5 | 1.2 | 0.9 | 0.9 | 1.1 | 1.1 | 1.4 | 1.7 | 0.7 | 0.9 |
Price To Book Price To Book | 0.3 | 0.8 | 1.9 | 1.3 | 0.9 | 1.0 | 1.2 | 1.5 | 1.5 | 1.9 | 0.9 | 1.2 |
EV To EBITDA EV To EBITDA | 3.7 | 6.7 | 10.2 | 12.1 | -60.2 | 16.9 | 22.8 | 25.8 | 21.2 | 22.0 | 13.8 | 17.8 |
GPM GPM% | 43.1 | 45.1 | 38.6 | 38.4 | 32.5 | 39.5 | 36.5 | 30.4 | 37.5 | 37.2 | ||
OPM OPM% | 14.1 | 13.8 | 16.7 | 11.3 | -2.0 | 6.3 | 5.7 | 5.0 | 7.8 | 9.1 | 8.8 | 8.1 |
NPM NPM% | 6.8 | 7.4 | 10.2 | 6.2 | -7.7 | 1.2 | 0.2 | -0.2 | 1.5 | 1.8 | 0.8 | 0.4 |
ROCE ROCE% | 9.3 | 11.9 | 15.1 | 8.6 | -3.1 | 1.5 | 1.2 | 1.4 | 3.2 | 4.3 | 3.6 | 3.6 |
ROE ROE% | 9.3 | 8.8 | 13.0 | 6.7 | -7.3 | 1.3 | 0.2 | -0.3 | 1.7 | 2.1 | 1.0 | 1.0 |
ROA ROA% | 5.3 | 5.6 | 8.8 | 4.6 | -4.7 | 0.9 | 0.1 | -0.2 | 1.1 | 1.3 | 0.5 | 0.5 |
| Financial Year | Mar 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 12 | 42 | 108 | 76 | 50 | 56 | 67 | 86 | 92 | 120 | 55 | 74 |
Price To Earnings Price To Earnings | 3.1 | 9.6 | 14.7 | 18.9 | 78.7 | 538.5 | 91.1 | 91.6 | 86.6 | 211.9 | ||
Price To Sales Price To Sales | 0.2 | 0.7 | 1.5 | 1.2 | 0.9 | 0.9 | 1.1 | 1.1 | 1.4 | 1.7 | 0.7 | 0.9 |
Price To Book Price To Book | 0.3 | 0.8 | 1.9 | 1.3 | 0.9 | 1.0 | 1.2 | 1.5 | 1.5 | 1.9 | 0.9 | 1.2 |
EV To EBITDA EV To EBITDA | 3.7 | 6.7 | 10.2 | 12.1 | -60.2 | 16.9 | 22.8 | 25.8 | 21.2 | 22.0 | 13.8 | 17.8 |
GPM GPM% | 43.1 | 45.1 | 38.6 | 38.4 | 32.5 | 39.5 | 36.5 | 30.4 | 37.5 | 37.2 | ||
OPM OPM% | 14.1 | 13.8 | 16.7 | 11.3 | -2.0 | 6.3 | 5.7 | 5.0 | 7.8 | 9.1 | 8.8 | 8.1 |
NPM NPM% | 6.8 | 7.4 | 10.2 | 6.2 | -7.7 | 1.2 | 0.2 | -0.2 | 1.5 | 1.8 | 0.8 | 0.4 |
ROCE ROCE% | 9.3 | 11.9 | 15.1 | 8.6 | -3.1 | 1.5 | 1.2 | 1.4 | 3.2 | 4.3 | 3.6 | 3.6 |
ROE ROE% | 9.3 | 8.8 | 13.0 | 6.7 | -7.3 | 1.3 | 0.2 | -0.3 | 1.7 | 2.1 | 1.0 | 1.0 |
ROA ROA% | 5.3 | 5.6 | 8.8 | 4.6 | -4.7 | 0.9 | 0.1 | -0.2 | 1.1 | 1.3 | 0.5 | 0.5 |
Documents — Tokyo Plast International Ltd