Rating Rationale
November 26, 2025 | Mumbai
 
Tokyo Plast International Limited
Ratings migrated to 'Crisil BB+ / Stable / Crisil A4+ '
 
Rating Action
Total Bank Loan Facilities Rated Rs.28 Crore
Long Term Rating Crisil BB+/Stable (Migrated from 'Crisil BB+/Stable ISSUER NOT COOPERATING*')
Short Term Rating Crisil A4+ (Migrated from 'Crisil A4+ ISSUER NOT COOPERATING*')
Note: None of the Directors on Crisil Ratings Limited’s Board are members of rating committee and thus do not participate in discussion or assignment of any ratings. The Board of Directors also does not discuss any ratings at its meetings.
1 crore = 10 million
Refer to Annexure for Details of Instruments & Bank Facilities
*Issuer did not cooperate; based on best-available information


Detailed Rationale

Due to inadequate information and in line with the Securities and Exchange Board of India (SEBI) guidelines, Crisil Ratings had migrated its ratings on the bank facilities of Tokyo Plast International Limited (TPIL) to ‘Crisil BB+/Stable/Crisil A4+ Issuer Not Cooperating’. However, the management has subsequently started sharing the information required for carrying out a comprehensive review of the ratings. Consequently, Crisil Ratings is migrating its ratings to Crisil BB+/Stable/Crisil A4+.

 

The ratings continue to reflect the, extensive experience of its promoters in the household plastic products industry, and above average financial risk profile. These strengths are partially offset by moderate scale of operations and working capital-intensive operations

Analytical Approach

Crisil Ratings has consolidated the business and financial risk profiles of TPIL with its wholly owned subsidiary Pinnacle Drinkware Private Limited (PDPL)

 

Please refer Annexure - List of Entities Consolidated, which captures the list of entities considered and their analytical treatment of consolidation.

Key Rating Drivers - Strengths 

Extensive experience of its promoters in the household plastic products industry: Benefits from the four-decade-long experience of the promoters in the household plastic products industry have enabled the promoters to establish healthy relationship with the suppliers and customers. 
 

Continuous product development has led to a diversified product portfolio and wide geographical presence. Revenues have grown to Rs 72 crores in Fiscal 2025 from Rs 66 crores in Fiscal 2023..

 

Above-average financial risk profile: Financial risk profile is above average , marked with networth of Rs.61.5 Crores as on March 31st , 2025. Capital structure was comfortable with gearing and total outside liabilities to adjusted net worth of 0.40 times and 0.66 times, respectively, as on March 31, 2025. Debt protection metrics have been moderate with interest coverage of 3.12  times and net cash accruals to adjusted debt of 0.17  times for Fiscal 2025. 

Key Rating Drivers - Weaknesses 

Moderate scale of operations:  scale of operations of the company continues to remain moderate and range bound between Rs 60-80 Cr for the past five fiscal years ended fiscal 2025. Increase in scale of operations with sustenance of operating margins will remain key monitorable

 

Working capital intensive nature of operations: Although on an improving trend, operations of the company remains working capital intensive as reflected in gross current assets of 221 days as on March 31, 2025 as against 242 days as on March 2024 and expected to remain inline over the medium term.

Liquidity Stretched

Cash accrual is expected to be Rs 6 to Rs 8 crores against Rs 0.8 crores to Rs 1 crores repayment obligations over the medium term. Bank limits were utilized at around 85% for the last 12 months ending September 2025. Current ratio was healthy at 1.2 times as on March 31, 2025.

Outlook Stable

The company will continue to benefit from the extensive experience of its promoters.

Rating sensitivity factors

Upward factors:

  • Sustained increase in revenue while maintaining operating margin, leading to  net cash accrual of more than Rs 10 crore.
  • Improvement in working capital cycle.

 

Downward factors:

  • Steep decline in revenue or fall in operating profitability below 5% leading lower-than-expected cash accrual.
  • Stretch in working capital cycle or any large, debt-funded capex, dividend payout  weakening capital structure.

About the Company

TPIL was set up in 1992 by Mr Velji Shah and manufactures all types of plastic thermoware products, including lunch boxes, ice cooler boxes, and ice jugs at its facilities in Daman and Kandla in Gujarat. It markets these under the Pinnacle brand.

Key Financial Indicators

As on / for the period ended March 31

 

2025

2024

Operating income

Rs crore

72.4

66.1

Reported profit after tax

Rs crore

1.3

1.0

PAT margins

%

1.83

1.51

Adjusted Debt/Adjusted Net worth

Times

0.4

0.3

Interest coverage

Times

3.2

4.3

Any other information: Not applicable

Note on complexity levels of the rated instrument:
Crisil Ratings` complexity levels are assigned to various types of financial instruments and are included (where applicable) in the 'Annexure - Details of Instrument' in this Rating Rationale.

Crisil Ratings will disclose complexity level for all securities - including those that are yet to be placed - based on available information. The complexity level for instruments may be updated, where required, in the rating rationale published subsequent to the issuance of the instrument when details on such features are available.

For more details on the Crisil Ratings` complexity levels please visit www.crisilratings.com. Users may also call the Customer Service Helpdesk with queries on specific instruments.

Annexure - Details of Instrument(s)

ISIN Name Of Instrument Date Of Allotment Coupon Rate (%) Maturity Date Issue Size (Rs. Crore) Complexity Levels Rating Outstanding with Outlook
NA Cash Credit NA NA NA 5.00 NA Crisil BB+/Stable
NA Letter of Credit NA NA NA 3.00 NA Crisil A4+
NA Pre Shipment Packing Credit NA NA NA 20.00 NA Crisil BB+/Stable

Annexure – List of entities consolidated

Names of Entities Consolidated

Extent of Consolidation

Rationale for Consolidation

Pinnacle Drinkware private Limited

Full

Subsidiary

Tokyo Plast International Limited

Full

Group

Annexure - Rating History for last 3 Years
  Current 2025 (History) 2024  2023  2022  Start of 2022
Instrument Type Outstanding Amount Rating Date Rating Date Rating Date Rating Date Rating Rating
Fund Based Facilities LT 25.0 Crisil BB+/Stable 12-06-25 Crisil BB+ /Stable(Issuer Not Cooperating)* 22-03-24 Crisil BB+/Stable   -- 23-12-22 Crisil BB+/Stable --
Non-Fund Based Facilities ST 3.0 Crisil A4+ 12-06-25 Crisil A4+ (Issuer Not Cooperating)* 22-03-24 Crisil A4+   -- 23-12-22 Crisil A4+ --
All amounts are in Rs.Cr.
* - Issuer did not cooperate; based on best-available information
Annexure - Details of Bank Lenders & Facilities
Facility Amount (Rs.Crore) Name of Lender Rating
Cash Credit 5 IndusInd Bank Limited Crisil BB+/Stable
Letter of Credit 3 IndusInd Bank Limited Crisil A4+
Pre Shipment Packing Credit 20 IndusInd Bank Limited Crisil BB+/Stable
Criteria Details
Links to related criteria
Basics of Ratings (including default recognition, assessing information adequacy)
Criteria for manufacturing, trading and corporate services sector (including approach for financial ratios)
Criteria for consolidation

Media Relations
Analytical Contacts
Customer Service Helpdesk

Ramkumar Uppara
Media Relations
Crisil Limited
M: +91 98201 77907
B: +91 22 6137 3000
ramkumar.uppara@crisil.com

Kartik Behl
Media Relations
Crisil Limited
M: +91 90043 33899
B: +91 22 6137 3000
kartik.behl@crisil.com

Divya Pillai
Media Relations
Crisil Limited
M: +91 86573 53090
B: +91 22 6137 3000
divya.pillai1@ext-crisil.com


Himank Sharma
Director
Crisil Ratings Limited
D:+91 124 672 2152
himank.sharma@crisil.com


Rushabh Pramod Borkar
Associate Director
Crisil Ratings Limited
B:+91 22 6137 3000
rushabh.borkar@crisil.com


Abhinav Khandelwal
Senior Rating Analyst
Crisil Ratings Limited
B:+91 22 6137 3000
abhinav.khandelwal@crisil.com

Timings: 10.00 am to 7.00 pm
Toll free Number:1800 267 3850

For a copy of Rationales / Rating Reports:
CRISILratingdesk@crisil.com
 
For Analytical queries:
ratingsinvestordesk@crisil.com



 

Note for Media:
This rating rationale is transmitted to you for the sole purpose of dissemination through your newspaper/magazine/agency. The rating rationale may be used by you in full or in part without changing the meaning or context thereof but with due credit to Crisil Ratings. However, Crisil Ratings alone has the sole right of distribution (whether directly or indirectly) of its rationales for consideration or otherwise through any media including websites and portals.


About Crisil Ratings Limited (A subsidiary of Crisil Limited, an S&P Global Company)

Crisil Ratings pioneered the concept of credit rating in India in 1987. With a tradition of independence, analytical rigour and innovation, we set the standards in the credit rating business. We rate the entire range of debt instruments, such as bank loans, certificates of deposit, commercial paper, non-convertible/convertible/partially convertible bonds and debentures, perpetual bonds, bank hybrid capital instruments, asset-backed and mortgage-backed securities, partial guarantees and other structured debt instruments. We have rated over 33,000 large and mid-scale corporates and financial institutions. We have also instituted several innovations in India in the rating business, including ratings for municipal bonds, partially guaranteed instruments and infrastructure investment trusts (InvITs).

Crisil Ratings Limited ('Crisil Ratings') is a wholly-owned subsidiary of Crisil Limited ('Crisil'). Crisil Ratings Limited is registered in India as a credit rating agency with the Securities and Exchange Board of India ("SEBI").

For more information, visit www.crisilratings.com 

 



About Crisil Limited

Crisil is a leading, agile and innovative global analytics company driven by its mission of making markets function better. 

It is India’s foremost provider of ratings, data, research, analytics and solutions with a strong track record of growth, culture of innovation, and global footprint.

It has delivered independent opinions, actionable insights, and efficient solutions to over 100,000 customers through businesses that operate from India, the US, the UK, Argentina, Poland, China, Hong Kong and Singapore.

It is majority owned by S&P Global Inc, a leading provider of transparent and independent ratings, benchmarks, analytics and data to the capital and commodity markets worldwide.

For more information, visit www.crisil.com

Connect with us: TWITTER | LINKEDIN | YOUTUBE | FACEBOOK


CRISIL PRIVACY NOTICE
 
Crisil respects your privacy. We may use your contact information, such as your name, address and email id to fulfil your request and service your account and to provide you with additional information from Crisil. For further information on Crisil's privacy policy please visit www.crisil.com.



DISCLAIMER

This disclaimer is part of and applies to each credit rating report and/or credit rating rationale ('report') provided by Crisil Ratings Limited ('Crisil Ratings'). For the avoidance of doubt, the term 'report' includes the information, ratings and other content forming part of the report. The report is intended for use only within the jurisdiction of India. This report does not constitute an offer of services. Without limiting the generality of the foregoing, nothing in the report is to be construed as Crisil Ratings provision or intention to provide any services in jurisdictions where Crisil Ratings does not have the necessary licenses and/or registration to carry out its business activities. Access or use of this report does not create a client relationship between Crisil Ratings and the user.

The report is a statement of opinion as on the date it is expressed, and it is not intended to and does not constitute investment advice within meaning of any laws or regulations (including US laws and regulations). The report is not an offer to sell or an offer to purchase or subscribe to any investment in any securities, instruments, facilities or solicitation of any kind to enter into any deal or transaction with the entity to which the report pertains. The recipients of the report should rely on their own judgment and take their own professional advice before acting on the report in any way.

Crisil Ratings and its associates do not act as a fiduciary. The report is based on the information believed to be reliable as of the date it is published, Crisil Ratings does not perform an audit or undertake due diligence or independent verification of any information it receives and/or relies on for preparation of the report. THE REPORT IS PROVIDED ON “AS IS” BASIS. TO THE MAXIMUM EXTENT PERMITTED BY APPLICABLE LAWS, CRISIL RATINGS DISCLAIMS WARRANTY OF ANY KIND, EXPRESS, IMPLIED OR OTHER WARRANTIES OR CONDITIONS, INCLUDING WARRANTIES OF MERCHANTABILITY, ACCURACY, COMPLETENESS, ERROR-FREE, NON-INFRINGEMENT, NON-INTERRUPTION, SATISFACTORY QUALITY, FITNESS FOR A PARTICULAR PURPOSE OR INTENDED USAGE. In no event shall Crisil Ratings, its associates, third-party providers, as well as their directors, officers, shareholders, employees or agents be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of any part of the report even if advised of the possibility of such damages.

The report is confidential information of Crisil Ratings and Crisil Ratings reserves all rights, titles and interest in the rating report. The report shall not be altered, disseminated, distributed, redistributed, licensed, sub-licensed, sold, assigned or published any content thereof or offer access to any third party without prior written consent of Crisil Ratings.

Crisil Ratings or its associates may have other commercial transactions with the entity to which the report pertains or its associates. Ratings are subject to revision or withdrawal at any time by Crisil Ratings. Crisil Ratings may receive compensation for its ratings and certain credit-related analyses, normally from issuers or underwriters of the instruments, facilities, securities or from obligors.

Crisil Ratings has in place a ratings code of conduct and policies for managing conflict of interest. For more detail, please refer to: https://www.crisil.com/en/home/our-businesses/ratings/regulatory-disclosures/highlighted-policies.html. Public ratings and analysis by Crisil Ratings, as are required to be disclosed under the Securities and Exchange Board of India regulations (and other applicable regulations, if any), are made available on its websites, www.crisilratings.com and https://www.ratingsanalytica.com (free of charge). Crisil Ratings shall not have the obligation to update the information in the Crisil Ratings report following its publication although Crisil Ratings may disseminate its opinion and/or analysis. Reports with more detail and additional information may be available for subscription at a fee.  Rating criteria by Crisil Ratings are available on the Crisil Ratings website, www.crisilratings.com. For the latest rating information on any company rated by Crisil Ratings, you may contact the Crisil Ratings desk at crisilratingdesk@crisil.com, or at (0091) 1800 267 3850.

Crisil Ratings shall have no liability, whatsoever, with respect to any copies, modifications, derivative works, compilations or extractions of any part of this [report/ work products], by any person, including by use of any generative artificial intelligence or other artificial intelligence and machine learning models, algorithms, software, or other tools. Crisil Ratings takes no responsibility for such unauthorized copies, modifications, derivative works, compilations or extractions of its [report/ work products] and shall not be held liable for any errors, omissions of inaccuracies in such copies, modifications, derivative works, compilations or extractions. Such acts will also be in breach of Crisil Ratings’ intellectual property rights or contrary to the laws of India and Crisil Ratings shall have the right to take appropriate actions, including legal actions against any such breach.

Crisil Ratings uses the prefix 'PP-MLD' for the ratings of principal-protected market-linked debentures (PPMLD) with effect from November 1, 2011, to comply with the SEBI circular, "Guidelines for Issue and Listing of Structured Products/Market Linked Debentures". The revision in rating symbols for PPMLDs should not be construed as a change in the rating of the subject instrument. For details on Crisil Ratings' use of 'PP-MLD' please refer to the notes to Rating scale for Debt Instruments and Structured Finance Instruments at the following link: https://www.crisilratings.com/en/home/our-business/ratings/credit-ratings-scale.html