TPL PLASTECH LIMITED
TPLPLASTEH · General/Diversified · NSE
₹69
Current Market Price
Fair Value (DCF)
₹57
Margin of Safety
-18.1%
Updated 2d ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
43%
ROE
—
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹539 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
12.8×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
6.5×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69.14
Bear case
₹33.19
MoS -108.3%
Base case
₹56.64
MoS -22.1%
Bull case
₹72.94
MoS +5.2%
Ratio Trends
TPLPLASTEH · last 9 annual periods
ROE
16.0%
ROCE
21.2%
Operating Margin
—
Debt / Equity
0.32×
PE
58.5×
EV / EBITDA
7.8×
Historical Financials
TPLPLASTEH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹170 Cr | ₹229 Cr | ₹72.1 Cr | ₹82.7 Cr | ₹349 Cr | +19.6% |
| EBITDA | — | ₹27.5 Cr | ₹31.3 Cr | ₹36.8 Cr | ₹41.1 Cr | +10.6% |
| EBIT | ₹16.6 Cr | ₹22.3 Cr | ₹6.4 Cr | ₹9.0 Cr | — | -14.1% |
| PAT | ₹8.0 Cr | ₹13.3 Cr | ₹3.8 Cr | ₹6.1 Cr | ₹23.6 Cr | +31.0% |
| EPS (diluted) | ₹10.26 | ₹8.53 | ₹0.49 | ₹0.78 | — | -47.5% |
| CFO | ₹20.5 Cr | ₹23.0 Cr | ₹-1.8 Cr | ₹29.3 Cr | ₹16.3 Cr | -5.6% |
| CapEx | — | — | — | — | ₹-24.3 Cr | — |
| FCF | — | — | — | — | ₹-8.0 Cr | — |
| Total Assets | — | ₹207 Cr | ₹224 Cr | ₹232 Cr | ₹245 Cr | +4.4% |
| Total Debt | — | — | ₹22.1 Cr | ₹14.8 Cr | ₹46.5 Cr | +20.4% |
| Shareholders' Equity | — | — | ₹115 Cr | ₹130 Cr | ₹148 Cr | +6.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TPLPLASTEH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PYRAMID PYRAMID | — | — | Pending | 10.7% | — |
| KANPRPLA KANPRPLA | — | — | Pending | 5.4% | — |
| SHREERAMA SHREERAMA | — | — | Pending | 33.5% | — |
| NAHARPOLY NAHARPOLY | — | — | Pending | 5.9% | — |
| COMSYN COMSYN | — | — | Pending | 11.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TPLPLASTEH in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TPLPLASTEH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TPLPLASTEH →
Compare
Head-to-head with peers
Compare TPLPLASTEH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TPLPLASTEHNow →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.