OK Play India Ltd.

OK Play India Ltd.

BBSE:OKPLA
2.71
INR
-0.07
(-2.52%)
0.06EPS
64.81P/E
1.51BMarket Cap
OK Play India Ltd.
BSE:OKPLA
(Bombay Stock Exchange)

Recent

price

2.71

P/E

ratio

64.81

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
INR
2.39
2.6
3.61
6.43
3.75
5.9
4.9
7.64
8.16
4.1
4.79
5.27
9.45
6.36
4.03
5.41
5.49
Revenue per Share
-0.19
-0.46
-0.13
-0.52
-0.15
-0.22
- -
0.12
0.33
-0.18
-0.42
-0.4
-0.1
0.04
-0.02
0.08
0.06
Basic EPS, GAAP
-0.38
-0.47
-1.11
0.8
-1.6
0.14
0.19
-0.26
0.69
0.55
0.82
-0.42
0.62
-0.77
-1.31
0.42
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
2.79
2.33
2.21
1.68
1.69
1.38
1.93
2.45
3.03
2.88
2.47
2.02
1.89
4.33
4.43
4.59
- -
Book Value per Share
2.71
2.26
2.14
1.43
1.38
0.79
1.12
1.3
1.63
1.22
0.39
-0.4
-0.26
3.01
3.16
3.45
- -
Tangible Book Value per Share
160
160
170
171
180
180
186
186
192
192
192
192
192
290
416
365
369
Basic Weighted Avg Shares
382
416
613
1,097
675
1,061
912
1,423
1,567
788
919
1,011
1,815
1,846
1,678
1,978
2,024
Sales/Revenue/Turnover
-3.75
2.51
9.94
7.93
12.7
14.9
31.23
17.25
20.78
6.38
8.48
1.4
11.02
11.66
7.48
3.45
4.16
Operating Margin (%)
57
55
55
70
38
40
45
64
80
96
105
130
122
143
152
177
189
Depreciation Expense
-31
-74
-22
-89
-27
-40
1
22
62
-36
-80
-78
-20
11
-8
29
24
Net Income, GAAP
- -
- -
- -
- -
- -
- -
93.03
43.3
55.69
- -
- -
- -
168.63
76.61
115.9
- -
- -
Effective Tax Rate (%)
-8.05
-17.71
-3.63
-8.12
-3.99
-3.75
0.08
1.56
3.99
-4.5
-8.74
-7.67
-1.08
0.61
-0.5
1.48
1.17
Profit Margin (%)
367
304
205
121
164
-199
-172
250
33
57
-293
-358
-138
370
469
509
- -
Working Capital
470
511
473
392
481
307
367
854
589
738
518
571
720
483
761
705
- -
LT Debt
445
373
376
288
288
249
360
456
582
556
477
389
363
1,258
1,586
1,667
- -
Total Equity
- -
- -
- -
- -
- -
- -
1.44
5.62
7.46
- -
- -
- -
-7.4
2.09
-0.69
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
0.7
6.13
7.32
- -
- -
- -
-7.3
2.18
-1.14
- -
- -
Return on Capital (%)
-7.45
-18.03
-5.97
-26.92
-9.35
-14.81
0.24
5.46
12.04
-6.25
-15.61
-17.98
-5.2
1.4
-0.59
1.8
- -
Return on Common Equity (%)

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
400
- -
LT Borrowings
- -
704
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
363
363
363
Market Capitalization
2,733
1,056
1,510

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
1,756
- -
Cash, Cash Equivalents & STI
- -
55
- -
Accounts Receivable, Net
- -
274
- -
Inventories
- -
866
- -
Total Current Liabilities
- -
1,246
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
400
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
33.3%
50.55%
5.11%
Free Cash Flow
-121.69%
-134.71%
-128.28%
Net Income, GAAP
217.6%
-172.16%
-451.18%
Sales/Revenue/Turnover
11.9%
19.99%
17.87%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
398
379
328
572
1,678
2026
412
389
518
659
1,978
2027
458
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
0.03
0.01
0.02
-0.07
-0.02
2026
0.02
-0.08
0.04
0.1
0.08
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -
Business
OK Play India Limited OK Play India Limited manufactures plastic molded products across toys, automotive components, and electric vehicles. The company produces a diverse range of toys including ride-ons, swings, slides, sports equipment, preschool items, and active play products priced from INR 200 to INR 30,000; school furniture such as desks, chairs, and storage units for primary and secondary schools compliant with European safety standards and priced from INR 700 to INR 24,000; outdoor playground equipment like fun stations, see-saws, rockers, and climbers priced from INR 19,000 to INR 2.184 million; and point-of-purchase products including mannequins, display stands, and signage systems. In automotive components, OK Play India Limited fabricates plastic fuel tanks, urea tanks, water tanks, bus seats, fenders, consoles, cabin roofs, mudguards, air intake ducts, and other parts for medium and heavy commercial vehicles, tractors, construction equipment, buses, and electric three-wheelers, serving as a Tier 1 supplier to original equipment manufacturers with an annual production of 250,000 fuel tanks and holding significant market shares such as 100% with Ashok Leyland and 85% with Volvo Eicher. The electric vehicles segment offers 12 variants of L3 category three-wheelers (e-rickshaws, passenger vehicles, goods vehicles, loaders with 25-35 kmph speeds and payloads up to 500 kg) and 4 L5 variants including e-autos and e-loaders, supported by in-house telematics, fleet management software, battery swapping infrastructure, and after-sales services; additional offerings encompass air purifiers and filtration solutions through exclusive distribution partnerships, home decor items under OK Play Good Living, and infrastructure products like sanitation units. OK Play India Limited operates manufacturing facilities in Sohna (Haryana), Ranipet (Tamil Nadu), Bhiwadi (Rajasthan), and Mehrauli (New Delhi) utilizing roto molding (up to 4.3m diagonal), blow molding (up to 200L), injection molding (up to 180 tons), vacuum forming, and post-molding processes including powder coating and ultrasonic welding, with a workforce exceeding 500 and in-house R&D for design, prototyping, and quality control meeting ISO 9001 and EN 1176 standards. Founded in 1988 as Aquapure Container Pvt. Ltd. and renamed OK Play India Limited in 1993 following the acquisition of OK Play UK, the company lists on the BSE (ticker: 526415) with headquarters in New Delhi and registered office in Roz Ka Meo Industrial Estate, Sohna, Haryana; it serves retail clients like Hamleys, Firstcry, Amazon, and Myntra; institutional customers including schools such as Podar and DPS; automotive giants like Mahindra & Mahindra, SML Isuzu, and Caterpillar; and exports to markets including the US, UK, Middle East, Australia, and China via 100+ dealers and 150+ stores. Recent developments include the 2024 completion of a Rs. 46 crore capacity expansion increasing output from 300 MT to 1,200 MT per month financed 75% by Indian Overseas Bank; full acquisition of RIRA E-Vehicles Private Limited for electric vehicle consolidation; technology collaborations with Floteks (Turkey) for BS-VI compliant Comptank fuel systems and ATEK Group for roto molding advancements; exclusive distribution of Mann+Hummel's PureAir mobile air purifiers, Filter Cube outdoor units, and OurAir indoor solutions launched in February 2024 to address air pollution; contract manufacturing agreements with Hero Motors (HMC E-Valley) starting January 2024 and global toy makers like MGA Entertainment; strategic alliance with Hindustan Petroleum Corporation Limited (HPCL) involving a 5% investment in a promoter entity, deployment of 1,000 LPG delivery vehicles in Delhi-NCR Phase 1, battery swapping stations at HPCL pumps, and experience showrooms; plans for Rs. 100 crore capex in toys Phase 2 targeting US exports amid China+1 shifts; diversification into passenger vehicle fuel tanks and non-automotive industrials; and a 40% toys segment growth in Q4 FY25 with Q1 FY26 revenue contributions from new orders by IndoCool and Escorts.