Tokyo Plast International (TOKYOPLAST)₹77.11+0.23%Plastic Products - Consumer
In the Jun 2026 quarter (consolidated), Tokyo Plast International reported sales of ₹19.82 Cr, up 8.8% from Jun 2025, and net profit of −₹0.21 Cr, down 333.3% year on year. For the year to Mar 2026, sales were ₹79.26 Cr and net profit ₹0.64 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 15.88 | 16.95 | 17.78 | 18.46 | 19.04 | 17.14 | 18.22 | 21.08 | 17.12 | 22.87 | 19.82 |
| Expenses | 14.75 | 15.90 | 16.29 | 16.91 | 17.83 | 14.82 | 16.71 | 18.93 | 15.59 | 21.16 | 18.73 |
| Operating Profit | 1.14 | 1.08 | 1.53 | 1.58 | 1.24 | 2.34 | 1.53 | 2.18 | 1.55 | 1.74 | 1.10 |
| OPM % | 7.1% | 6.3% | 8.6% | 8.5% | 6.5% | 13.6% | 8.3% | 10.3% | 9.0% | 7.5% | 5.5% |
| Other Income | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest | 0.33 | 0.36 | 0.32 | 0.36 | 0.36 | 1.04 | 0.64 | 0.64 | 0.78 | 0.76 | 0.48 |
| Depreciation | 0.70 | 0.62 | 0.71 | 0.72 | 0.75 | 0.75 | 0.76 | 0.74 | 0.77 | 0.74 | 0.73 |
| Profit before tax | 0.20 | 0.08 | 0.48 | 0.48 | 0.11 | 0.69 | 0.11 | 0.79 | −0.04 | 0.23 | −0.14 |
| Tax % | 5.3% | 185.7% | 19.2% | 19.2% | 20.0% | 29.5% | 20.0% | 19.2% | 333.4% | 81.8% | 53.9% |
| Net Profit | 0.19 | −0.07 | 0.39 | 0.40 | 0.09 | 0.49 | 0.09 | 0.65 | −0.14 | 0.05 | −0.21 |
| EPS (Rs) | 0.20 | −0.07 | 0.41 | 0.42 | 0.09 | 0.52 | 0.07 | 0.66 | −0.15 | 0.05 | −0.22 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 58.17 | 72.09 | 65.28 | 52.97 | 60.84 | 62.82 | 79.85 | 66.34 | 72.39 | 79.26 | 80.89 |
| Expenses | 50.10 | 60.13 | 57.92 | 53.74 | 57.01 | 59.34 | 75.99 | 61.24 | 65.87 | 72.37 | 74.41 |
| Operating Profit | 8.14 | 12.09 | 7.43 | −0.78 | 3.84 | 3.55 | 4.01 | 5.19 | 6.61 | 6.97 | 6.57 |
| OPM % | 13.9% | 16.7% | 11.4% | −1.5% | 6.3% | 5.6% | 5.0% | 7.8% | 9.1% | 8.7% | 8.1% |
| Other Income | 1.82 | 1.28 | 1.51 | 0.86 | 0.02 | 0.03 | 0.02 | 0.13 | 0.19 | 0.02 | 0.00 |
| Interest | 2.51 | 1.98 | 1.44 | 1.31 | 1.07 | 0.77 | 1.35 | 1.24 | 2.11 | 2.85 | 2.66 |
| Depreciation | 2.20 | 2.44 | 2.53 | 2.41 | 2.77 | 2.68 | 2.92 | 2.77 | 2.95 | 3.04 | 2.98 |
| Profit before tax | 5.22 | 8.93 | 4.96 | −3.65 | 0.00 | 0.12 | −0.27 | 1.30 | 1.72 | 1.08 | 0.84 |
| Tax % | 16.9% | 17.0% | 19.0% | 12.1% | — | −18.2% | −38.4% | 21.7% | 22.9% | 42.1% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 4.34 | 7.41 | 4.03 | −4.10 | 0.72 | 0.13 | −0.16 | 1.01 | 1.32 | 0.64 | 0.35 |
| EPS (Rs) | 4.57 | 7.77 | 4.24 | −4.31 | 0.76 | 0.14 | −0.17 | 1.06 | 1.39 | 0.67 | 0.34 |
| Dividend payout % | 0.0% | 6.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9.47 | 9.47 | 9.46 | 9.47 | 9.47 | 9.46 | 9.47 | 9.48 | 9.48 | 9.47 |
| Reserves | 39.81 | 47.23 | 50.79 | 46.63 | 47.35 | 47.95 | 48.72 | 50.71 | 52.07 | 53.20 |
| Borrowings | 16.43 | 15.33 | 14.23 | 19.01 | 12.19 | 15.93 | 18.79 | 19.26 | 26.84 | 48.27 |
| Other Liabilities | 11.14 | 11.57 | 12.77 | 12.72 | 11.78 | 13.32 | 11.01 | 13.19 | 15.11 | 24.78 |
| Total Liabilities | 76.85 | 83.60 | 87.25 | 87.83 | 80.79 | 86.66 | 87.99 | 92.64 | 104 | 136 |
| Fixed Assets | 12.72 | 12.16 | 11.26 | 11.36 | 10.73 | 13.60 | 16.77 | 39.32 | 40.11 | 39.08 |
| CWIP | 4.33 | 4.33 | 4.33 | 4.63 | 4.63 | 5.25 | 5.25 | 5.52 | 9.95 | 28.15 |
| Investments | 1.13 | 1.13 | 1.13 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 |
| Other Assets | 58.67 | 65.98 | 70.53 | 71.83 | 65.42 | 67.80 | 65.96 | 47.80 | 53.44 | 68.49 |
| Inventories | 7.39 | 4.97 | 6.00 | 12.77 | 20.89 | 19.20 | 23.50 | 16.16 | 16.58 | 19.95 |
| Trade receivables | 10.83 | 19.82 | 21.00 | 19.13 | 17.04 | 21.51 | 16.64 | 16.17 | 14.88 | 14.93 |
| Cash & equivalents | 3.31 | 0.53 | 0.77 | 4.75 | 3.57 | 1.13 | 0.79 | 1.42 | 1.01 | 5.30 |
| Total Assets | 76.85 | 83.60 | 87.25 | 87.83 | 80.79 | 86.66 | 87.99 | 92.64 | 104 | 136 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 10.47 | 5.27 | 3.59 | 2.43 | 9.07 | 1.06 | 3.60 | 8.68 | 5.33 | 8.96 |
| Cash from investing activity | −2.12 | −4.54 | −0.49 | −2.59 | −2.33 | −4.32 | −3.27 | −11.81 | −12.11 | −23.98 |
| Cash from financing activity | −6.41 | −2.56 | −2.85 | 4.09 | −7.90 | 0.80 | −0.68 | 3.67 | 6.31 | 19.19 |
| Net cash flow | 1.93 | −1.83 | 0.25 | 4.00 | −1.19 | −2.45 | −0.35 | 0.60 | −0.42 | 4.31 |
| Capex | 2.12 | 4.97 | 0.91 | 3.47 | 2.34 | 4.33 | 3.29 | 12.14 | 12.29 | 23.23 |
| Free cash flow | 8.32 | 0.30 | 2.65 | −0.99 | 6.71 | −3.24 | 0.31 | −3.45 | −6.93 | −14.29 |
| CFO / OP % | 129.1% | 60.0% | 66.1% | −379.0% | 237.1% | 30.1% | 90.1% | 168.1% | 84.1% | 133.1% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 68 | 100 | 117 | 131 | 102 | 124 | 76 | 89 | 75 | 69 |
| Inventory days | 93 | 51 | 66 | 159 | 252 | 218 | 201 | 170 | 165 | 188 |
| Days payable | 64 | 65 | 56 | 75 | 37 | 50 | 27 | 28 | 30 | 86 |
| Cash conversion cycle | 97 | 86 | 127 | 216 | 316 | 293 | 249 | 231 | 210 | 171 |
| Working capital days | 52 | 98 | 141 | 180 | 199 | 194 | 153 | 91 | 42 | −5 |
| ROCE % | — | 15.8% | 8.8% | −2.7% | 1.5% | 1.2% | 1.4% | — | 4.5% | 3.9% |
For the Jun 2026 quarter, Tokyo Plast International reported sales of ₹19.82 Cr, up 8.8% year on year and net profit of −₹0.21 Cr, down 333.3% year on year. The operating margin was 5.5%.
Tokyo Plast International's sales for the year to Mar 2026 were ₹79.26 Cr; over the last twelve months they were ₹80.89 Cr.
Net profit for the year to Mar 2026 was ₹0.64 Cr, and ₹0.35 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.34.
Tokyo Plast International reported borrowings of ₹48.27 Cr at Mar 2026, against cash and equivalents of ₹5.30 Cr.
Cash from operations was ₹8.96 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹14.29 Cr.