Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Tokyo Plast International Ltd

TOKYOPLAST
NSE
92.17
0.46%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Tokyo Plast International Ltd

TOKYOPLAST
NSE
92.17
0.46%
29 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
88Cr
Close
Close Price
92.17
Industry
Industry
Plastics - Thermoware
PE
Price To Earnings
82.29
PS
Price To Sales
1.19
Revenue
Revenue
79Cr
Rev Gr TTM
Revenue Growth TTM
9.44%
PAT Gr TTM
PAT Growth TTM
-52.63%
Peer Comparison
How does TOKYOPLAST stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
TOKYOPLAST
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2022Dec 2022Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
231616171818191718211723
Growth YoY
Revenue Growth YoY%
10.7-34.4-3.820.01.22.314.2-10.033.3
Expenses
ExpensesCr
221615161617181517191621
Operating Profit
Operating ProfitCr
101122122222
OPM
OPM%
6.41.37.16.38.58.56.513.68.310.38.97.6
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000011111
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
0-10000010100
Tax
TaxCr
000000000000
PAT
PATCr
0-10000000100
Growth YoY
PAT Growth YoY%
73.9-304.6120.0-55.6900.0-79.064.1-262.5-91.7
NPM
NPM%
1.7-5.51.1-0.32.12.10.42.80.43.0-0.80.2
EPS
EPS
0.4-0.90.2-0.10.40.40.10.50.10.7-0.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
515758726553616380667279
Growth
Revenue Growth%
11.524.1-9.5-18.914.83.427.19.29.4
Expenses
ExpensesCr
444950605854575976616672
Operating Profit
Operating ProfitCr
788127-1444577
OPM
OPM%
14.014.113.816.711.3-2.06.35.75.07.89.18.8
Other Income
Other IncomeCr
-102121000000
Interest Expense
Interest ExpenseCr
223211111123
Depreciation
DepreciationCr
222232333333
PBT
PBTCr
13595-4000121
Tax
TaxCr
0-11210-100000
PAT
PATCr
14474-4100111
Growth
PAT Growth%
348.370.7-45.6-201.7117.4-83.0-228.231.0-52.1
NPM
NPM%
1.76.87.410.26.2-7.71.20.2-0.21.51.80.8
EPS
EPS
0.94.14.67.84.3-4.30.80.6-0.2-0.11.40.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
101010101010101010101010
Reserves
ReservesCr
283240475147474849515253
Current Liabilities
Current LiabilitiesCr
272925252429202423263657
Non Current Liabilities
Non Current LiabilitiesCr
5232334576616
Total Liabilities
Total LiabilitiesCr
69737784878881878893103136
Current Assets
Current AssetsCr
293537455060575957444662
Non Current Assets
Non Current AssetsCr
403740393728242831485874
Total Assets
Total AssetsCr
69737784878881878893103136

Cash Flow

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
411054291495
Investing Cash Flow
Investing Cash FlowCr
-20-2-50-3-2-4-3-12-12
Financing Cash Flow
Financing Cash FlowCr
-1-1-6-3-34-81-146
Net Cash Flow
Net Cash FlowCr
002-204-1-2010
Free Cash Flow
Free Cash FlowCr
0-1803-17-30-3-7
CFO To PAT
CFO To PAT%
428.822.7241.671.589.0-59.71,276.7883.4-2,328.3866.7406.2
CFO To EBITDA
CFO To EBITDA%
51.610.9130.243.948.3-227.3237.430.090.0167.780.6

Ratios

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
111242108765056678692120
Price To Earnings
Price To Earnings
12.23.19.614.718.90.078.7538.50.091.191.6
Price To Sales
Price To Sales
0.20.20.71.51.20.90.91.11.11.41.7
Price To Book
Price To Book
0.30.30.81.91.30.91.01.21.51.51.9
EV To EBITDA
EV To EBITDA
3.83.76.710.212.1-60.216.922.825.821.222.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
50.750.150.551.149.244.950.349.146.747.949.5
OPM
OPM%
14.014.113.816.711.3-2.06.35.75.07.89.1
NPM
NPM%
1.76.87.410.26.2-7.71.20.2-0.21.51.8
ROCE
ROCE%
6.69.311.915.18.6-3.11.51.21.43.24.3
ROE
ROE%
2.39.38.813.06.7-7.31.30.2-0.31.72.1
ROA
ROA%
1.35.35.68.84.6-4.70.90.1-0.21.11.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Tokyo Plast International Limited is a prominent Indian manufacturer and exporter of plastic thermoware, operating primarily under the globally recognized brand **Pinnacle**. With a strategic focus on insulated drinkware and houseware, the company leverages advanced manufacturing technologies to serve both domestic and international markets. --- ### **Core Product Portfolio & Brand Positioning** The company operates within a **single reportable segment: Plastic Thermoware Products**. Its product strategy is centered on design-led innovation and the transition toward premium, lifestyle-oriented goods. * **Thermo Food Containers:** High-quality insulated casseroles designed for heat retention and aesthetic appeal. * **Coolers & Ice Chests:** Large-format insulated storage solutions for outdoor and commercial use. * **Insulated Drinkware:** A growing segment featuring **stainless steel vacuum bottles** and **BPA-free** mobility solutions. * **Brand Strategy:** Through the **Pinnacle** brand, the company targets the "mobility and lifestyle" segment, focusing on durable, lightweight, and eco-friendly products to meet the demands of modern consumers. --- ### **Manufacturing Infrastructure & Technological Capabilities** Tokyo Plast utilizes a combination of high-precision molding technologies to maintain a competitive edge in product durability and design. | Facility Type | Location | Technical/Operational Focus | | :--- | :--- | :--- | | **Manufacturing Plant** | Kandla SEZ, Gujarat | Primary export hub; utilizes **Injection** and **Blow Moulding**. | | **New Subsidiary Plant** | Valsad, Gujarat | Established in **October 2024** for **Pinnacle Drinkware Pvt Ltd**. | | **Registered Office** | Daman (U.T.) | Statutory and registered headquarters. | | **Administrative Office** | Mumbai, Maharashtra | Shifted to Vile Parle East in **April 2024** for better connectivity. | * **R&D and Innovation:** While specific R&D expenditure was reported as **nil** in the most recent fiscal year, the company actively invests in **upgrading production technology** and introducing a diverse range of **innovative moulds** to adapt to changing consumer preferences. * **Energy Efficiency:** The company monitors its environmental footprint, with total electrical consumption reaching **28,48,645 Units** for FY 2024-25. --- ### **Financial Performance & Recovery Trajectory** After a period of volatility, the company has demonstrated a consistent recovery in profitability, driven by improved margins and a focus on value-added products. | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Turnover (₹ Crore)** | **72.47** | **66.37** | **75.53** | | **Profit After Tax (₹ Crore)** | **1.32** | **1.00** | **(0.12)** | | **Net Foreign Exchange Earnings (₹ Crore)** | **-** | **33.50** | **32.12** | * **Revenue Trends:** While FY 2023-24 saw a dip in revenue to **₹66.37 crore**, the company successfully returned to profitability (**₹1 crore PAT**) from a previous loss. FY 2024-25 shows continued momentum with revenue rising to **₹72.47 crore**. * **Export Dominance:** The business is heavily export-oriented. In FY 2023-24, foreign exchange earnings stood at **₹49.50 crore**, representing a **2.89%** year-on-year growth. --- ### **Strategic Asset Optimization & Expansion** The company is currently undergoing a structural transformation to lean out its balance sheet and reinvest in high-growth areas. * **Monetization of Non-Core Assets:** In **November 2025**, the Board approved the sale of an **817.50 sq. metre** property in **Marol, Mumbai** for **₹15.01 Crore**. * **Capital Reallocation:** Proceeds from asset sales are earmarked for the repayment of **long-term and short-term debts** and enhancing **working capital** to support the current growth rate. * **Subsidiary Streamlining:** The company has wound up non-operational overseas entities (**Tokyo Plast Global FZE** and **Vinalnath Impex** in the UAE) to focus resources on its domestic subsidiary, **Pinnacle Drinkware Private Limited**. * **Inter-company Support:** Tokyo Plast has extended loans/advances of **₹8.47 crore** to its wholly-owned subsidiary to fuel its expansion into the drinkware market. --- ### **Risk Profile & Mitigation Framework** Tokyo Plast manages a complex risk landscape ranging from raw material volatility to regulatory compliance. #### **1. Financial & Market Risks** * **Debt Sensitivity:** Total borrowings have increased by **107%** over two years, reaching **₹2,300.42 lakhs** in FY 2024-25. A significant portion (**₹2,069.99 lakhs**) is in **variable-rate instruments**, making the company sensitive to interest rate hikes. * **Raw Material Volatility:** The company is exposed to price fluctuations in crude oil-linked polymers such as **Polypropylene, Polyethylene, ABS, and TPE**. * **Credit Management:** To mitigate international trade risks, the company employs a **0-90 days** credit policy and utilizes **Letters of Credit**. #### **2. Regulatory & Governance Challenges** The company has identified and is addressing several compliance lapses: * **Statutory Filings:** Recent delays occurred in filing **Q1 FY2024-25 results** and **Form DIR-12** for director appointments. * **Exchange Issues:** A long-standing delisting issue with the **Calcutta Stock Exchange (CSE)** led to a temporary freeze on promoter demat accounts; the company has since paid **₹8,05,038** to resolve this. * **Internal Controls:** Lapses were noted regarding the **Sexual Harassment of Women at Workplace Act** reporting and the registration of directors in the **Independent Director’s Data Bank**. #### **3. Competitive Landscape** * **Unorganized Sector:** The primary threat comes from low-cost, unorganized players using **reprocessed plastics**. * **Mitigation:** The company counters this by leveraging **SEZ and RoDTEP benefits** to maintain price competitiveness while emphasizing its **BPA-free** and high-quality manufacturing standards. --- ### **Future Outlook & Growth Catalysts** The company is positioned to benefit from the projected **7-8% CAGR** of the Indian plastics industry and a favorable domestic GDP outlook of **6.5% to 7%**. * **Leadership Stability:** The re-appointment of **Mr. Velji Lakhadhir Shah** as Managing Director for **3 years** (starting May 2025) ensures continuity. * **Market Shift:** Increasing global demand for sustainable, branded houseware provides a tailwind for the **Pinnacle** brand's international expansion. * **Operational Agility:** The new **Valsad facility** is expected to significantly improve the company's ability to respond to rapid shifts in the consumer drinkware market.