Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 25 June, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Tokyo Plast International Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 24, 2025, 9:02 pm

Market Cap 126 Cr.
Current Price 133
High / Low 166/106
Stock P/E95.4
Book Value 64.8
Dividend Yield0.00 %
ROCE4.57 %
ROE2.17 %
Face Value 10.0
PEG Ratio1.57

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Tokyo Plast International Ltd

Competitors of Tokyo Plast International Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
MPL Plastics Ltd 12.4 Cr. 9.94 18.9/8.50 2.820.00 %267 %% 10.0
Hawkins Cookers Ltd 4,243 Cr. 8,020 9,200/7,10037.0 7251.49 %40.9 %32.0 % 10.0
Harsha Engineers International Ltd 3,574 Cr. 393 614/33041.6 1390.26 %13.6 %6.84 % 10.0
Gorani Industries Ltd 41.4 Cr. 77.3 119/72.048.2 24.70.00 %9.70 %6.68 % 10.0
Eureka Forbes Ltd 11,894 Cr. 615 656/44074.6 2270.00 %5.07 %3.72 % 10.0
Industry Average9,914.73 Cr1,522.1760.59189.960.39%34.87%11.42%6.69

All Competitor Stocks of Tokyo Plast International Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 20.8316.1623.2116.4919.6714.5718.9615.8716.9617.8018.4719.0517.16
Expenses 20.9215.0221.7216.2617.2013.5616.9914.7415.8916.2816.9017.8214.83
Operating Profit -0.091.141.490.232.471.011.971.131.071.521.571.232.33
OPM % -0.43%7.05%6.42%1.39%12.56%6.93%10.39%7.12%6.31%8.54%8.50%6.46%13.58%
Other Income -0.010.000.000.00-0.550.020.000.110.000.000.000.000.16
Interest 0.290.310.370.330.390.270.270.340.370.330.370.371.05
Depreciation 0.760.770.700.800.920.730.710.710.630.720.730.760.76
Profit before tax -1.150.060.42-0.900.610.030.990.190.070.470.470.100.68
Tax % -27.83%-16.67%2.38%0.00%50.82%-100.00%16.16%5.26%185.71%19.15%19.15%20.00%29.41%
Net Profit -0.830.070.40-0.900.300.060.830.18-0.060.380.390.080.48
EPS in Rs -0.870.070.42-0.950.320.060.870.19-0.060.400.410.080.51

Last Updated: May 31, 2025, 7:29 am

Below is a detailed analysis of the quarterly data for Tokyo Plast International Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Sales, as of Mar 2025, the value is 17.16 Cr.. The value appears to be declining and may need further review. It has decreased from 19.05 Cr. (Dec 2024) to 17.16 Cr., marking a decrease of 1.89 Cr..
  • For Expenses, as of Mar 2025, the value is 14.83 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 17.82 Cr. (Dec 2024) to 14.83 Cr., marking a decrease of 2.99 Cr..
  • For Operating Profit, as of Mar 2025, the value is 2.33 Cr.. The value appears strong and on an upward trend. It has increased from 1.23 Cr. (Dec 2024) to 2.33 Cr., marking an increase of 1.10 Cr..
  • For OPM %, as of Mar 2025, the value is 13.58%. The value appears strong and on an upward trend. It has increased from 6.46% (Dec 2024) to 13.58%, marking an increase of 7.12%.
  • For Other Income, as of Mar 2025, the value is 0.16 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Dec 2024) to 0.16 Cr., marking an increase of 0.16 Cr..
  • For Interest, as of Mar 2025, the value is 1.05 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.37 Cr. (Dec 2024) to 1.05 Cr., marking an increase of 0.68 Cr..
  • For Depreciation, as of Mar 2025, the value is 0.76 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.76 Cr..
  • For Profit before tax, as of Mar 2025, the value is 0.68 Cr.. The value appears strong and on an upward trend. It has increased from 0.10 Cr. (Dec 2024) to 0.68 Cr., marking an increase of 0.58 Cr..
  • For Tax %, as of Mar 2025, the value is 29.41%. The value appears to be increasing, which may not be favorable. It has increased from 20.00% (Dec 2024) to 29.41%, marking an increase of 9.41%.
  • For Net Profit, as of Mar 2025, the value is 0.48 Cr.. The value appears strong and on an upward trend. It has increased from 0.08 Cr. (Dec 2024) to 0.48 Cr., marking an increase of 0.40 Cr..
  • For EPS in Rs, as of Mar 2025, the value is 0.51. The value appears strong and on an upward trend. It has increased from 0.08 (Dec 2024) to 0.51, marking an increase of 0.43.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 3:41 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 57.1554.9058.1872.1865.3552.9860.8562.8979.9375.5366.3772.47
Expenses 48.9747.7349.8760.3257.8753.4756.9359.3575.9370.2661.1965.84
Operating Profit 8.187.178.3111.867.48-0.493.923.544.005.275.186.63
OPM % 14.31%13.06%14.28%16.43%11.45%-0.92%6.44%5.63%5.00%6.98%7.80%9.15%
Other Income -0.152.041.831.291.520.870.030.040.03-0.500.140.17
Interest 2.432.862.521.991.451.301.080.781.361.401.252.12
Depreciation 2.292.122.212.452.542.422.782.692.933.192.782.96
Profit before tax 3.314.235.418.715.01-3.340.090.11-0.260.181.291.72
Tax % -20.54%22.70%16.27%17.34%18.76%13.17%-800.00%-18.18%-38.46%172.22%21.71%22.67%
Net Profit 3.983.274.537.194.08-3.790.810.12-0.15-0.121.001.32
EPS in Rs 4.193.444.777.574.29-3.990.850.13-0.16-0.131.051.39
Dividend Payout % 0.00%0.00%0.00%6.61%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-17.84%38.53%58.72%-43.25%-192.89%121.37%-85.19%-225.00%20.00%933.33%32.00%
Change in YoY Net Profit Growth (%)0.00%56.37%20.19%-101.97%-149.64%314.26%-206.56%-139.81%245.00%913.33%-901.33%

Tokyo Plast International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:3%
5 Years:4%
3 Years:-3%
TTM:9%
Compounded Profit Growth
10 Years:-9%
5 Years:10%
3 Years:117%
TTM:32%
Stock Price CAGR
10 Years:20%
5 Years:16%
3 Years:16%
1 Year:23%
Return on Equity
10 Years:3%
5 Years:1%
3 Years:1%
Last Year:2%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:11 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 9.509.509.509.509.509.509.509.509.509.509.509.50
Reserves 32.2235.4940.0247.2050.8247.0147.8548.4549.1949.3850.6552.05
Borrowings 21.2520.3916.4815.3814.2819.0612.4715.9718.8514.6119.2926.89
Other Liabilities 9.997.7611.0912.0912.7712.8311.5013.2710.9712.1613.1314.94
Total Liabilities 72.9673.1477.0984.1787.3788.4081.3287.1988.5185.6592.57103.38
Fixed Assets 13.3812.7412.6812.1111.2211.3210.6913.5616.7215.1839.1739.98
CWIP 4.224.354.354.354.354.654.655.275.275.275.555.27
Investments 1.261.141.141.141.230.110.110.110.110.020.010.06
Other Assets 54.1054.9158.9266.5770.5772.3265.8768.2566.4165.1847.8458.07
Total Assets 72.9673.1477.0984.1787.3788.4081.3287.1988.5185.6592.57103.38

Below is a detailed analysis of the balance sheet data for Tokyo Plast International Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 9.50 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 9.50 Cr..
  • For Reserves, as of Mar 2025, the value is 52.05 Cr.. The value appears strong and on an upward trend. It has increased from 50.65 Cr. (Mar 2024) to 52.05 Cr., marking an increase of 1.40 Cr..
  • For Borrowings, as of Mar 2025, the value is 26.89 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 19.29 Cr. (Mar 2024) to 26.89 Cr., marking an increase of 7.60 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 14.94 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 13.13 Cr. (Mar 2024) to 14.94 Cr., marking an increase of 1.81 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 103.38 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 92.57 Cr. (Mar 2024) to 103.38 Cr., marking an increase of 10.81 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 39.98 Cr.. The value appears strong and on an upward trend. It has increased from 39.17 Cr. (Mar 2024) to 39.98 Cr., marking an increase of 0.81 Cr..
  • For CWIP, as of Mar 2025, the value is 5.27 Cr.. The value appears to be declining and may need further review. It has decreased from 5.55 Cr. (Mar 2024) to 5.27 Cr., marking a decrease of 0.28 Cr..
  • For Investments, as of Mar 2025, the value is 0.06 Cr.. The value appears strong and on an upward trend. It has increased from 0.01 Cr. (Mar 2024) to 0.06 Cr., marking an increase of 0.05 Cr..
  • For Other Assets, as of Mar 2025, the value is 58.07 Cr.. The value appears strong and on an upward trend. It has increased from 47.84 Cr. (Mar 2024) to 58.07 Cr., marking an increase of 10.23 Cr..
  • For Total Assets, as of Mar 2025, the value is 103.38 Cr.. The value appears strong and on an upward trend. It has increased from 92.57 Cr. (Mar 2024) to 103.38 Cr., marking an increase of 10.81 Cr..

Notably, the Reserves (52.05 Cr.) exceed the Borrowings (26.89 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +0.873.6010.465.283.173.499.071.073.6118.898.696.20
Cash from Investing Activity +-0.210.20-2.11-4.53-0.57-3.19-2.32-4.31-3.26-13.39-10.86-13.67
Cash from Financing Activity +-1.10-3.72-6.44-2.57-2.864.11-7.930.81-0.69-5.392.756.33
Net Cash Flow-0.440.071.92-1.82-0.264.41-1.18-2.43-0.340.110.59-1.14

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-13.07-13.22-8.17-3.52-6.80-19.55-8.55-12.43-14.85-9.34-14.11-20.26

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days73.1171.7267.1567.8299.92116.96131.45102.03124.4375.8063.6488.71
Inventory Days103.2789.9489.8693.3751.2765.80159.07251.54218.50200.69167.44169.90
Days Payable106.1675.6139.7664.2358.8255.4674.6037.4249.8627.0628.0527.63
Cash Conversion Cycle70.2386.05117.2596.9692.38127.30215.92316.16293.07249.44203.03230.97
Working Capital Days108.35147.53174.79146.61176.18223.41313.88275.80281.37225.63174.84185.72
ROCE %6.84%9.52%11.08%12.19%15.47%8.82%-2.30%1.61%1.21%1.44%2.81%3.32%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters64.97%64.97%64.97%59.68%63.11%63.96%64.50%64.50%64.50%63.65%63.65%63.84%
FIIs0.00%0.00%0.00%0.00%0.03%0.00%0.00%0.00%0.00%0.02%0.00%0.00%
Public35.03%35.03%35.03%40.32%36.86%36.03%35.50%35.50%35.50%36.32%36.35%36.15%
No. of Shareholders10,1959,72910,43810,57310,63110,69110,39410,33210,55110,78710,91811,195

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 1.38-0.13-0.160.130.79
Diluted EPS (Rs.) 1.38-0.13-0.160.130.79
Cash EPS (Rs.) 4.503.222.922.963.68
Book Value[Excl.RevalReserv]/Share (Rs.) 64.7763.3061.2460.4659.83
Book Value[Incl.RevalReserv]/Share (Rs.) 64.7763.3061.2460.4659.83
Revenue From Operations / Share (Rs.) 76.2879.4984.1366.1964.04
PBDIT / Share (Rs.) 7.155.634.243.764.05
PBIT / Share (Rs.) 4.032.281.160.931.12
PBT / Share (Rs.) 1.800.19-0.260.11-0.01
Net Profit / Share (Rs.) 1.38-0.13-0.160.120.74
NP After MI And SOA / Share (Rs.) 1.38-0.13-0.160.120.74
PBDIT Margin (%) 9.377.085.045.686.32
PBIT Margin (%) 5.282.861.381.401.75
PBT Margin (%) 2.360.24-0.310.16-0.01
Net Profit Margin (%) 1.81-0.16-0.190.191.16
NP After MI And SOA Margin (%) 1.81-0.16-0.190.191.16
Return on Networth / Equity (%) 2.13-0.20-0.260.211.25
Return on Capital Employeed (%) 5.713.261.691.411.75
Return On Assets (%) 1.26-0.13-0.170.130.87
Total Debt / Equity (X) 0.400.280.250.240.21
Asset Turnover Ratio (%) 0.000.000.910.740.71
Current Ratio (X) 1.261.692.502.452.85
Quick Ratio (X) 0.801.071.481.651.81
Inventory Turnover Ratio (X) 0.000.001.931.391.68
Interest Coverage Ratio (X) 3.203.832.974.583.58
Interest Coverage Ratio (Post Tax) (X) 1.621.330.881.151.66
Enterprise Value (Cr.) 143.75107.3899.5879.2964.66
EV / Net Operating Revenue (X) 1.981.421.251.261.06
EV / EBITDA (X) 21.1620.0824.7022.1716.79
MarketCap / Net Operating Revenue (X) 1.661.221.071.060.92
Price / BV (X) 1.951.531.471.160.98
Price / Net Operating Revenue (X) 1.661.221.071.060.92
EarningsYield 0.010.000.000.000.01

After reviewing the key financial ratios for Tokyo Plast International Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 1.38. This value is below the healthy minimum of 5. It has increased from -0.13 (Mar 24) to 1.38, marking an increase of 1.51.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 1.38. This value is below the healthy minimum of 5. It has increased from -0.13 (Mar 24) to 1.38, marking an increase of 1.51.
  • For Cash EPS (Rs.), as of Mar 25, the value is 4.50. This value is within the healthy range. It has increased from 3.22 (Mar 24) to 4.50, marking an increase of 1.28.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 64.77. It has increased from 63.30 (Mar 24) to 64.77, marking an increase of 1.47.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 64.77. It has increased from 63.30 (Mar 24) to 64.77, marking an increase of 1.47.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 76.28. It has decreased from 79.49 (Mar 24) to 76.28, marking a decrease of 3.21.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 7.15. This value is within the healthy range. It has increased from 5.63 (Mar 24) to 7.15, marking an increase of 1.52.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 4.03. This value is within the healthy range. It has increased from 2.28 (Mar 24) to 4.03, marking an increase of 1.75.
  • For PBT / Share (Rs.), as of Mar 25, the value is 1.80. This value is within the healthy range. It has increased from 0.19 (Mar 24) to 1.80, marking an increase of 1.61.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 1.38. This value is below the healthy minimum of 2. It has increased from -0.13 (Mar 24) to 1.38, marking an increase of 1.51.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 1.38. This value is below the healthy minimum of 2. It has increased from -0.13 (Mar 24) to 1.38, marking an increase of 1.51.
  • For PBDIT Margin (%), as of Mar 25, the value is 9.37. This value is below the healthy minimum of 10. It has increased from 7.08 (Mar 24) to 9.37, marking an increase of 2.29.
  • For PBIT Margin (%), as of Mar 25, the value is 5.28. This value is below the healthy minimum of 10. It has increased from 2.86 (Mar 24) to 5.28, marking an increase of 2.42.
  • For PBT Margin (%), as of Mar 25, the value is 2.36. This value is below the healthy minimum of 10. It has increased from 0.24 (Mar 24) to 2.36, marking an increase of 2.12.
  • For Net Profit Margin (%), as of Mar 25, the value is 1.81. This value is below the healthy minimum of 5. It has increased from -0.16 (Mar 24) to 1.81, marking an increase of 1.97.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 1.81. This value is below the healthy minimum of 8. It has increased from -0.16 (Mar 24) to 1.81, marking an increase of 1.97.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 2.13. This value is below the healthy minimum of 15. It has increased from -0.20 (Mar 24) to 2.13, marking an increase of 2.33.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 5.71. This value is below the healthy minimum of 10. It has increased from 3.26 (Mar 24) to 5.71, marking an increase of 2.45.
  • For Return On Assets (%), as of Mar 25, the value is 1.26. This value is below the healthy minimum of 5. It has increased from -0.13 (Mar 24) to 1.26, marking an increase of 1.39.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.40. This value is within the healthy range. It has increased from 0.28 (Mar 24) to 0.40, marking an increase of 0.12.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.00. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Current Ratio (X), as of Mar 25, the value is 1.26. This value is below the healthy minimum of 1.5. It has decreased from 1.69 (Mar 24) to 1.26, marking a decrease of 0.43.
  • For Quick Ratio (X), as of Mar 25, the value is 0.80. This value is below the healthy minimum of 1. It has decreased from 1.07 (Mar 24) to 0.80, marking a decrease of 0.27.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 4. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 3.20. This value is within the healthy range. It has decreased from 3.83 (Mar 24) to 3.20, marking a decrease of 0.63.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 1.62. This value is below the healthy minimum of 3. It has increased from 1.33 (Mar 24) to 1.62, marking an increase of 0.29.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 143.75. It has increased from 107.38 (Mar 24) to 143.75, marking an increase of 36.37.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.98. This value is within the healthy range. It has increased from 1.42 (Mar 24) to 1.98, marking an increase of 0.56.
  • For EV / EBITDA (X), as of Mar 25, the value is 21.16. This value exceeds the healthy maximum of 15. It has increased from 20.08 (Mar 24) to 21.16, marking an increase of 1.08.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.66. This value is within the healthy range. It has increased from 1.22 (Mar 24) to 1.66, marking an increase of 0.44.
  • For Price / BV (X), as of Mar 25, the value is 1.95. This value is within the healthy range. It has increased from 1.53 (Mar 24) to 1.95, marking an increase of 0.42.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.66. This value is within the healthy range. It has increased from 1.22 (Mar 24) to 1.66, marking an increase of 0.44.
  • For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. It has increased from 0.00 (Mar 24) to 0.01, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Tokyo Plast International Ltd as of June 25, 2025 is: 109.46

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 25, 2025, Tokyo Plast International Ltd is Overvalued by 17.70% compared to the current share price 133.00

Intrinsic Value of Tokyo Plast International Ltd as of June 25, 2025 is: 175.82

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 25, 2025, Tokyo Plast International Ltd is Undervalued by 32.20% compared to the current share price 133.00

Last 5 Year EPS CAGR: 60.63%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (45.86 cr) compared to borrowings (17.91 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (64.90 cr) and profit (2.21 cr) over the years.
  1. The stock has a low average ROCE of 6.00%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 202.84, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 174.90, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Tokyo Plast International Ltd:
    1. Net Profit Margin: 1.81%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 5.71% (Industry Average ROCE: 34.87%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 2.13% (Industry Average ROE: 11.42%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.62
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.8
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 95.4 (Industry average Stock P/E: 60.59)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.4
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Tokyo Plast International Ltd. is a Public Limited Listed company incorporated on 18/11/1992 and has its registered office in the State of Daman & Diu, India. Company's Corporate Identification Number(CIN) is L25209DD1992PLC009784 and registration number is 009784. Currently Company is involved in the business activities of Manufacture of plastics products. Company's Total Operating Revenue is Rs. 72.47 Cr. and Equity Capital is Rs. 9.50 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Domestic AppliancesPlot No.363/1 (1,2,3), Shree Ganesh Industrial Estate, Daman Daman & Diu 396210info@tokyoplast.com
http://www.tokyoplast.com
Management
NamePosition Held
Mr. Velji L ShahChairman & Managing Director
Mr. Haresh V ShahDirector
Mr. Chimanlal A KachhiDirector
Mrs. Jagruti Mayurbhai SanghviDirector
Mr. Viraj Devang VoraDirector
Mr. Priyaj Haresh ShahDirector

FAQ

What is the intrinsic value of Tokyo Plast International Ltd?

Tokyo Plast International Ltd's intrinsic value (as of 25 June 2025) is ₹109.46 — 17.70% lower the current market price of 133.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 126 Cr. market cap, FY2025-2026 high/low of ₹166/106, reserves of 52.05 Cr, and liabilities of 103.38 Cr.

What is the Market Cap of Tokyo Plast International Ltd?

The Market Cap of Tokyo Plast International Ltd is 126 Cr..

What is the current Stock Price of Tokyo Plast International Ltd as on 25 June 2025?

The current stock price of Tokyo Plast International Ltd as on 25 June 2025 is 133.

What is the High / Low of Tokyo Plast International Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Tokyo Plast International Ltd stocks is ₹166/106.

What is the Stock P/E of Tokyo Plast International Ltd?

The Stock P/E of Tokyo Plast International Ltd is 95.4.

What is the Book Value of Tokyo Plast International Ltd?

The Book Value of Tokyo Plast International Ltd is 64.8.

What is the Dividend Yield of Tokyo Plast International Ltd?

The Dividend Yield of Tokyo Plast International Ltd is 0.00 %.

What is the ROCE of Tokyo Plast International Ltd?

The ROCE of Tokyo Plast International Ltd is 4.57 %.

What is the ROE of Tokyo Plast International Ltd?

The ROE of Tokyo Plast International Ltd is 2.17 %.

What is the Face Value of Tokyo Plast International Ltd?

The Face Value of Tokyo Plast International Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Tokyo Plast International Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE