OK Play India Ltd

₹ 17.3 1.53%

15 Jan 10:32 a.m.

About

Incorporated in 1988, OK Play India Ltd manufactures plastic molded products, ranging from automotive components to children playground equipment^[1]

Key Points

Business Divsion^[1]
Toys Division
The company offers 75+ SKUs in the Toys segment, serving retail and institutional clients, with partnerships involving global brands like Hamleys, Amazon, and MGAE.
OK Play is an acquired brand of OK Play UK, London. The company sells products under
its brand name – OK Play. ^[2]

Website BSE

Market Cap ₹ 523 Cr.
Current Price ₹ 17.3
High / Low ₹ 21.5 / 10.6
Stock P/E 1,803
Book Value ₹ 4.38
Dividend Yield 0.00 %
ROCE 10.5 %
ROE 2.07 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Promoter holding has increased by 3.33% over last quarter.

Cons

Stock is trading at 3.89 times its book value
Company has low interest coverage ratio.
Company has a low return on equity of -4.98% over last 3 years.
Promoters have pledged 35.4% of their holding.
Promoter holding has decreased over last 3 years: -9.38%
Working capital days have increased from 63.4 days to 137 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Plastic products Industry: Plastics Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	18.91	27.21	41.19	41.12	40.09	46.99	53.26	43.25	40.31	40.93	60.08	39.81	37.94
	16.23	23.35	31.94	36.88	33.35	35.31	43.71	36.43	32.42	32.43	48.84	37.37	29.70
Operating Profit	2.68	3.86	9.25	4.24	6.74	11.68	9.55	6.82	7.89	8.50	11.24	2.44	8.24
OPM %	14.17%	14.19%	22.46%	10.31%	16.81%	24.86%	17.93%	15.77%	19.57%	20.77%	18.71%	6.13%	21.72%
	0.05	0.06	1.06	-0.11	0.02	-0.03	0.14	0.01	0.10	0.01	-1.51	5.55	0.08
Interest	3.45	3.47	3.16	3.90	4.84	4.41	4.01	3.31	4.31	3.56	3.71	3.30	3.85
Depreciation	3.30	2.71	3.60	3.34	2.98	2.98	2.92	2.98	3.03	3.20	4.11	3.67	3.64
Profit before tax	-4.02	-2.26	3.55	-3.11	-1.06	4.26	2.76	0.54	0.65	1.75	1.91	1.02	0.83
Tax %	0.00%	0.00%	-81.69%	0.00%	22.64%	-5.16%	173.55%	31.48%	36.92%	38.86%	137.17%	15.69%	66.27%
	-4.03	-2.26	6.45	-3.12	-1.30	4.49	-2.03	0.36	0.41	1.07	-0.71	0.87	0.28
EPS in Rs	-0.21	-0.12	0.34	-0.16	-0.07	0.23	-0.11	0.02	0.02	0.04	-0.02	0.03	0.01
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	61	107	66	102	79	138	153	76	90	98	175	181	179
	47	91	76	83	61	107	113	62	72	84	142	147	148
Operating Profit	14	15	-10	20	17	31	40	14	18	14	32	35	30
OPM %	23%	14%	-15%	19%	22%	22%	26%	19%	20%	15%	18%	19%	17%
	-4	-3	21	-9	2	-6	-2	2	0	1	0	-2	4
Interest	7	11	11	14	13	14	16	15	17	13	17	15	14
Depreciation	6	7	4	4	5	6	8	10	10	13	12	13	15
Profit before tax	-2	-5	-4	-6	1	4	14	-9	-9	-11	3	5	6
Tax %	-9%	65%	-38%	-39%	93%	43%	56%	-58%	-12%	-27%	168%	76%
	-2	-9	-3	-4	0	2	6	-4	-8	-8	-2	1	2
EPS in Rs	-0.13	-0.52	-0.15	-0.22	0.00	0.12	0.33	-0.18	-0.42	-0.40	-0.10	0.04	0.06
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	5%
5 Years:	3%
3 Years:	26%
TTM:	-3%

Compounded Profit Growth
10 Years:	8%
5 Years:	-26%
3 Years:	30%
TTM:	-91%

Stock Price CAGR
10 Years:	3%
5 Years:	56%
3 Years:	81%
1 Year:	1%

Return on Equity
10 Years:	0%
5 Years:	-7%
3 Years:	-5%
Last Year:	2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	17	17	18	18	19	19	19	19	19	19	19	29	30
Reserves	20	12	11	7	17	27	39	36	28	20	17	97	102
	88	89	103	102	108	124	122	128	126	139	143	111	104
	24	30	18	36	40	34	38	42	62	59	60	51	94
Total Liabilities	149	148	150	163	184	205	219	225	236	237	239	288	331
	53	51	52	56	76	88	116	120	123	123	119	136	150
CWIP	0	3	5	14	9	14	0	1	1	1	1	1	1
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
	96	93	93	94	99	102	103	104	112	114	120	151	180
Total Assets	149	148	150	163	184	205	219	225	236	237	239	288	331

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	5	19	-22	20	23	20	37	26	29	7	20	11
	-21	-6	-7	-17	-20	-23	-23	-15	-13	-12	-8	-32
	21	-18	22	-4	-2	4	-14	-12	-16	5	-13	22
Net Cash Flow	5	-5	-6	-0	1	0	0	-1	1	-1	-1	1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	210	96	162	141	140	61	44	45	43	47	34	51
Inventory Days	296	165	142	176	461	274	237	516	634	612	415	419
Days Payable	170	76	98	104	218	106	57	91	197	195	137	101
Cash Conversion Cycle	335	184	206	213	384	229	224	470	480	464	312	369
Working Capital Days	196	122	288	84	107	130	93	174	12	12	41	137
ROCE %	7%	7%	7%	12%	10%	17%	19%	4%	5%	2%	11%	11%

Shareholding Pattern

Numbers in percentages

12 Recently

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	59.72%	59.72%	59.72%	59.92%	59.92%	51.83%	49.14%	45.52%	44.82%	44.82%	47.01%	50.35%
	0.34%	0.34%	0.34%	0.34%	0.19%	13.51%	19.64%	19.95%	19.64%	19.03%	18.14%	8.28%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.02%	0.02%	0.02%	0.02%	0.02%	0.06%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	6.23%
	39.91%	39.91%	39.92%	39.71%	39.86%	34.64%	31.18%	34.50%	35.54%	36.13%	34.83%	35.09%
No. of Shareholders	10,347	10,916	10,877	10,416	10,064	11,438	11,540	12,782	20,407	22,198	27,430	31,671

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	58.41%	58.41%	59.72%	59.72%	59.72%	59.72%	59.92%	44.82%	50.35%
	0.00%	0.04%	0.04%	0.02%	0.02%	0.34%	0.19%	19.64%	8.28%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.03%	0.02%	0.06%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	6.23%
	41.56%	41.52%	40.21%	40.23%	40.23%	39.91%	39.86%	35.54%	35.09%
No. of Shareholders	7,516	9,408	9,186	8,998	9,193	10,347	10,064	20,407	31,671

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Nov 2024
Transcript PPT
Sep 2024
Transcript PPT REC
Aug 2024

Transcript

Notes
PPT
Jul 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Apr 2023
Transcript PPT
Feb 2023
Transcript
PPT
Sep 2016

Transcript

Notes
PPT