We are currently facing an issue in receiving the NSE feed. Hence the stock prices are not updated. We are working on fixing this at the earliest. We regret the inconvenience caused.

TOKYO PLAST 2022-23 Annual Report Analysis

Thu, 19 Oct

TOKYO PLAST has announced its results for the year ended March 2023. Let us have a look at the detailed performance review of the company during FY22-23.

TOKYO PLAST Income Statement Analysis

• Operating income during the year fell 8.3% on a year-on-year (YoY) basis.
• The company's operating profit increased by 37.8% YoY during the fiscal. Operating profit margins witnessed a fall and down at 6.4% in FY23 as against 4.3% in FY22.
• Depreciation charges increased by 8.8% and finance costs increased by 2.8% YoY, respectively.
• Other income declined by 52.6% YoY.
• Net profit for the year declined by NA YoY.
• Net profit margins during the year grew from 0.2% in FY22 to 0.2% in FY23.

TOKYO PLAST Income Statement 2022-23

No. of Mths Year Ending		12 Mar-22*	12 Mar-23*	% Change
Net Sales	Rs m	739	677	-8.3%
Other income	Rs m	9	4	-52.6%
Total Revenues	Rs m	747	681	-8.8%
Gross profit	Rs m	32	44	37.8%
Depreciation	Rs m	29	32	8.8%
Interest	Rs m	14	14	2.8%
Profit before tax	Rs m	-3	2	NA
Tax	Rs m	-1	3	NA
Profit after tax	Rs m	-2	-1	NA
Gross profit margin	%	4.3	6.4
Effective tax rate	%	39.0	166.5
Net profit margin	%	-0.2	-0.2

RESPONSE PENDING: Your Meeting with Tanushree Banerjee Tomorrow...

TOKYO PLAST Balance Sheet Analysis

• The company's current liabilities during FY23 down at Rs 198 million as compared to Rs 230 million in FY22, thereby witnessing an decrease of -14.0%.
• Current assets fell 21% and stood at Rs 452 million, while fixed assets rose 35% and stood at Rs 392 million in FY23.
• Overall, the total assets and liabilities for FY23 stood at Rs 844 million as against Rs 863 million during FY22, thereby witnessing a fall of 2%.

TOKYO PLAST Balance Sheet as on March 2023

No. of Mths Year Ending		12 Mar-22*	12 Mar-23*	% Change
Networth	Rs m	582	589	1.2
Current Liabilities	Rs m	230	198	-14.0
Long-term Debt	Rs m	0	0	0.0
Total Liabilities	Rs m	863	844	-2.2
Current assets	Rs m	574	452	-21.2
Fixed Assets	Rs m	289	392	35.5
Total Assets	Rs m	863	844	-2.2

TOKYO PLAST Cash Flow Statement Analysis

• TOKYO PLAST's cash flow from operating activities (CFO) during FY23 stood at Rs 189 million, an improvement of 423.7% on a YoY basis.
• Cash flow from investing activities (CFI) during FY23 stood at Rs -134 million, an improvement of 311.1% on a YoY basis.
• Cash flow from financial activities (CFF) during FY23 stood at Rs -54 million on a YoY basis.
• Overall, net cash flows for the company during FY23 stood at Rs 1 million from the Rs -3 million net cash flows seen during FY22.

TOKYO PLAST Cash Flow Statement 2022-23

Particulars	No. of months	12	12	% Change
	Year Ending	Mar-22	Mar-23
Cash Flow from Operating Activities	Rs m	36	189	423.7%
Cash Flow from Investing Activities	Rs m	-33	-134	-
Cash Flow from Financing Activities	Rs m	-7	-54	-
Net Cash Flow	Rs m	-3	1	-

Current Valuations for TOKYO PLAST

• The trailing twelve-month earnings per share (EPS) of the company stands at Rs -0.1, an improvement from the EPS of Rs -0.2 recorded last year.
• The price to earnings (P/E) ratio, at the current price of Rs 104.4, stands at -698.6 times its trailing twelve months earnings.
• The price to book value (P/BV) ratio at current price levels stands at 1.7 times, while the price to sales ratio stands at 1.5 times.
• The company's price to cash flow (P/CF) ratio stood at 30.3 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending		12 Mar-22*	12 Mar-23*
Sales per share (Unadj.)	Rs	77.7	71.3
TTM Earnings per share	Rs	-0.2	-0.1
Diluted earnings per share	Rs	-0.2	-0.1
Price to Cash Flow	x	30.8	30.3
TTM P/E ratio	x	-555.3	-698.6
Price / Book Value ratio	x	1.6	1.6
Market Cap	Rs m	924	926
Dividends per share (Unadj.)	Rs	0.0	0.0

Ratio Analysis for TOKYO PLAST

• Solvency Ratios

Current Ratio: The company's current ratio deteriorated and stood at 2.3x during FY23, from 2.5x during FY22. The current ratio measures the company's ability to pay short-term and long-term obligations.

Interest Coverage Ratio: The company's interest coverage ratio improved and stood at 1.1x during FY23, from 0.8x during FY22. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

• Profitability Ratios

Return on Equity (ROE): The ROE for the company improved and stood at -0.2% during FY23, from -0.3% during FY23. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 2.7% during FY23, from 1.9% during FY22. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

Return on Assets (ROA): The ROA of the company improved and stood at 1.5% during FY23, from 1.4% during FY22. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending		12 Mar-22*	12 Mar-23*
Current ratio	x	2.5	2.3
Debtors’ Days	Days	82,059,637	710
Interest coverage	x	0.8	1.1
Debt to equity ratio	x	0.0	0.0
Return on assets	%	1.4	1.5
Return on equity	%	-0.3	-0.2
Return on capital employed	%	1.9	2.7

To see how TOKYO PLAST has performed over the last 5 years, please visit here.

TOKYO PLAST Share Price Performance

Over the last one year, TOKYO PLAST share price has moved up from Rs 99.4 to Rs 104.4, registering a gain of Rs 5.1 or around 5.1%.

Overall, the S&P BSE SENSEX is up 12.7% over the year.

(To know more, check out historical annual results for TOKYO PLAST and quarterly results for TOKYO PLAST)