TOKYO PLAST INTL LTD.
TOKYOPLAST · General/Diversified · NSE
₹88
Current Market Price
Fair Value (DCF)
₹32
Discount to FV
-63.6%
Updated just now
YieldIQ Score
27/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
44%
ROE
2.1%
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹83.62 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.9%
Return on capital employed
EV / EBITDA
16.8×
Enterprise multiple
Debt / EBITDA
6.9×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
1.26×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹88.01
Bear case
Discount -582.2%
Base case
Discount -174.9%
Bull case
Discount -47.3%
Ratio Trends
TOKYOPLAST · last 4 annual periods
ROE
2.1%
ROCE
6.9%
Operating Margin
—
Debt / Equity
0.44×
PE
—
EV / EBITDA
21.7×
Historical Financials
TOKYOPLAST · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹79.6 Cr | ₹75.5 Cr | ₹66.1 Cr | ₹72.5 Cr | ₹79.3 Cr | -0.1% |
| EBITDA | ₹3.8 Cr | ₹4.5 Cr | ₹5.1 Cr | ₹6.8 Cr | ₹7.0 Cr | +16.8% |
| EBIT | ₹1.1 Cr | ₹1.6 Cr | ₹2.5 Cr | — | — | +23.1% |
| PAT | ₹-0.2 Cr | ₹-0.1 Cr | ₹1.0 Cr | ₹1.3 Cr | ₹0.6 Cr | — |
| EPS (diluted) | ₹-0.16 | ₹-0.13 | ₹1.06 | — | — | — |
| CFO | ₹3.6 Cr | ₹18.9 Cr | ₹8.7 Cr | ₹5.3 Cr | ₹9.0 Cr | +25.6% |
| CapEx | ₹-3.3 Cr | ₹-13.1 Cr | ₹-12.1 Cr | ₹-12.3 Cr | ₹-23.3 Cr | — |
| FCF | ₹0.3 Cr | ₹5.8 Cr | ₹-3.5 Cr | ₹-7.0 Cr | ₹-14.3 Cr | — |
| Total Assets | ₹88.5 Cr | ₹85.7 Cr | ₹92.6 Cr | ₹103 Cr | ₹136 Cr | +11.3% |
| Total Debt | ₹18.9 Cr | ₹14.6 Cr | ₹19.3 Cr | ₹26.9 Cr | ₹48.4 Cr | +26.6% |
| Shareholders' Equity | ₹58.7 Cr | ₹58.9 Cr | ₹60.1 Cr | ₹61.5 Cr | ₹62.7 Cr | +1.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TOKYOPLAST vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
AMDIND AMDIND | — | — | Pending | 0.6% | — |
RPPL RPPL | — | — | Pending | 4.9% | — |
ORIENTLTD ORIENTLTD | — | — | Pending | -4.2% | — |
EMMBI EMMBI | — | — | Pending | 3.5% | — |
BALKRISHNA BALKRISHNA | — | — | Pending | -4.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2017-09-19
₹0.50
Peak payout
₹0.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. TOKYO PLAST INTL LTD. (TOKYOPLAST.NS) trades at 88.01 vs a model fair value of 32.01, a gap of -63.6%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TOKYOPLAST →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TOKYOPLAST →
Compare
Head-to-head with peers
Compare TOKYOPLAST side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TOKYOPLASTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.