TOKYO PLAST INTL LTD
TOKYOPLAST · General/Diversified · NSE
₹101
Current Market Price
Fair Value (DCF)
₹24
Margin of Safety
-75.9%
Updated 2d ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
38%
ROE
—
Debt/Equity
0.59
WACC
11.1%
Market Cap
₹96 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
470.0%
Return on capital employed
EV / EBITDA
24.0×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
1.26×
Short-term liquidity
Asset Turnover
0.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹101.3
Bear case
₹16.65
MoS -508.4%
Base case
₹24.42
MoS -314.8%
Bull case
₹33.3
MoS -204.2%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹79.6 Cr | ₹75.5 Cr | ₹66.1 Cr | ₹72.4 Cr | -3.1% |
| EBITDA | ₹3.8 Cr | ₹4.5 Cr | ₹5.1 Cr | ₹6.1 Cr | +17.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹-0.2 Cr | ₹-0.1 Cr | ₹1.0 Cr | ₹1.3 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹3.6 Cr | ₹18.9 Cr | ₹8.7 Cr | ₹5.3 Cr | +14.0% |
| CapEx | ₹-3.3 Cr | ₹-13.1 Cr | ₹-12.1 Cr | ₹-12.3 Cr | — |
| FCF | ₹0.3 Cr | ₹5.8 Cr | ₹-3.5 Cr | ₹-7.0 Cr | — |
| Total Assets | ₹88.5 Cr | ₹85.7 Cr | ₹92.6 Cr | ₹103 Cr | +5.3% |
| Total Debt | ₹18.9 Cr | ₹14.6 Cr | ₹19.3 Cr | ₹26.9 Cr | +12.6% |
| Shareholders' Equity | ₹58.7 Cr | ₹58.9 Cr | ₹60.1 Cr | ₹61.5 Cr | +1.6% |
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 INDUSTRIES LIMITED | -51.0% | 40 | Overvalued | 3.5% | — |
| BALKRISHNA BALKRISHNA | — | — | Pending | -4.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TOKYOPLAST in the last 10 years.
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.