Chemicals · Founded 1990 · www.indiantoners.com · BSE 523586 · · ISIN INE826B01026
No Notes Added Yet
Business
Indian Toners & Developers Ltd. (IND.TONERS) is a manufacturer and supplier of toner and developer powders, primarily used in laser printers, photocopiers, and multi-function devices. The company's core business model revolves around developing and producing high-quality compatible toner and developer formulations. It makes money by selling these consumable powders to the aftermarket (for refilling cartridges or manufacturing compatible cartridges) and potentially to smaller original equipment manufacturers (OEMs) or distributors, catering to a cost-sensitive market segment that seeks alternatives to expensive OEM consumables.
Revenue Mix
While specific revenue contribution percentages are not publicly detailed, the company's primary segments are:
Toner Powder: Manufacturing various grades of black and colored toner powder compatible with different printer technologies.
Developer Powder: Production of magnetic and non-magnetic developer powders essential for the electrophotographic printing process.
The company may also engage in related products or services, but its core focus remains on these two main categories.
Industry
The global toner and developer industry is characterized by a dual structure: the dominant OEM market (Canon, HP, Xerox, Ricoh, Konica Minolta) and a large, fragmented aftermarket for compatible and remanufactured consumables. Indian Toners & Developers Ltd. operates within this aftermarket segment, competing with a multitude of international and local players that produce compatible products. Within India, it is positioned as a significant domestic manufacturer, offering an indigenous alternative to imported compatible toners and the more expensive OEM options. Its positioning often emphasizes cost-effectiveness and quality adherence for specific printer models.
MOAT
Proprietary Formulations & R&D: The company's primary moat lies in its expertise in chemical research and development to create compatible toner and developer formulations that perform well across various printer models without infringing on OEM patents. This requires significant technical know-how in polymer chemistry, pigment technology, and triboelectric charging.
Cost Efficiency: As an Indian manufacturer, it may benefit from lower manufacturing costs compared to international players, allowing it to offer competitive pricing in the aftermarket.
Market Niche: By focusing on the compatible/aftermarket segment, it serves a specific need for cost-effective printing solutions, building a loyal customer base that values value for money.
Growth Drivers
Growing Printer Penetration: Increasing adoption of laser printers and multi-function devices in emerging markets like India (corporate, small businesses, education sectors) drives demand for consumables.
Aftermarket Demand: Continued preference for cost-effective compatible toners over expensive OEM cartridges, especially in price-sensitive markets.
Product Innovation: Development of new toner formulations for newer printer models and diversification into eco-friendly or specialized toners.
Export Potential: Expansion into other developing economies that seek affordable printing consumables.
Risks
Technological Obsolescence: A shift towards paperless offices, digital solutions, or advancements in alternative printing technologies (e.g., inkjet improvements) could reduce demand for toner.
Intense Competition: Fierce competition from both large global OEMs (who may lower prices) and numerous other compatible toner manufacturers, including cheaper imports from China.
Raw Material Price Volatility: Fluctuations in the prices of key chemical raw materials can impact profit margins.
Intellectual Property (IP) Disputes: OEMs frequently assert patent rights, leading to potential legal challenges for compatible toner manufacturers.
Environmental Regulations: Increasing scrutiny on the environmental impact of toner production and disposal could lead to higher compliance costs.
Management & Ownership
Indian Toners & Developers Ltd. is generally considered a promoter-driven company, characteristic of many businesses in India. The management team likely comprises individuals with significant experience in the chemicals and printing consumables industry, guided by the vision of its founding family or core promoters. Ownership is typically concentrated with the promoter group, which indicates a long-term commitment to the business, though it also implies less public float.
Outlook
The outlook for Indian Toners & Developers Ltd. is balanced. On the one hand, the growing demand for printing in India and other emerging markets, coupled with a consistent preference for cost-effective aftermarket consumables, provides a stable market for its products. Its domestic manufacturing capabilities and R&D expertise in formulations are key strengths. On the other hand, the company operates in a mature and highly competitive industry facing potential headwinds from evolving print technologies, aggressive OEM strategies, and ongoing challenges related to raw material costs and intellectual property. Continued success will hinge on its ability to innovate new formulations, maintain cost efficiency, adapt to market shifts, and potentially expand its geographical reach.
| #(Fig in Cr.) | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 24 | 25 | 30 | 21 | 33 | 32 | 34 | 34 | 39 | 40 |
| Other Income | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Total Income | 25 | 27 | 31 | 23 | 35 | 33 | 35 | 35 | 40 | 41 |
| Total Expenditure | 20 | 20 | 24 | 18 | 25 | 25 | 26 | 27 | 31 | 32 |
| Operating Profit | 6 | 7 | 7 | 4 | 9 | 8 | 8 | 8 | 9 | 9 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 6 | 6 | 3 | 8 | 7 | 7 | 7 | 8 | 8 |
| Provision for Tax | 1 | 2 | 2 | 1 | 3 | 2 | -1 | 1 | 2 | 1 |
| Profit After Tax | 3 | 4 | 3 | 2 | 6 | 5 | 8 | 6 | 6 | 8 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 4 | 3 | 2 | 6 | 5 | 8 | 6 | 6 | 8 |
| Adjusted Earnings Per Share | 0.5 | 0.7 | 0.6 | 0.4 | 1 | 0.9 | 1.4 | 1.1 | 1.1 | 1.4 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 64 | 71 | 85 | 96 | 109 | 115 | 112 | 115 | 92 | 89 | 120 | 147 |
| Other Income | 2 | 1 | 1 | 1 | 2 | 7 | 7 | 6 | 7 | 8 | 4 | 3 |
| Total Income | 66 | 72 | 86 | 97 | 111 | 121 | 119 | 122 | 99 | 97 | 124 | 151 |
| Total Expenditure | 54 | 57 | 64 | 74 | 85 | 87 | 85 | 92 | 79 | 74 | 94 | 116 |
| Operating Profit | 12 | 15 | 23 | 22 | 26 | 34 | 34 | 30 | 20 | 23 | 30 | 34 |
| Interest | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 |
| Exceptional Income / Expenses | -0 | -0 | -0 | 2 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10 | 13 | 19 | 21 | 22 | 30 | 30 | 25 | 14 | 19 | 25 | 30 |
| Provision for Tax | 2 | 2 | 2 | 5 | 6 | 7 | 5 | 5 | 2 | 5 | 5 | 3 |
| Profit After Tax | 8 | 11 | 18 | 16 | 17 | 23 | 24 | 20 | 12 | 13 | 21 | 28 |
| Adjustments | -3 | -4 | -6 | -6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 7 | 12 | 10 | 11 | 23 | 24 | 20 | 12 | 13 | 21 | 28 |
| Adjusted Earnings Per Share | 1.3 | 1.6 | 2.9 | 2.6 | 2.6 | 5.7 | 3.7 | 3 | 1.8 | 2.4 | 3.8 | 5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 35% | 1% | 1% | 6% |
| Operating Profit CAGR | 30% | 0% | -2% | 10% |
| PAT CAGR | 62% | 2% | -2% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | -5% | 6% | 6% |
| ROE Average | 13% | 9% | 11% | 17% |
| ROCE Average | 16% | 12% | 14% | 22% |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 48 | 54 | 66 | 74 | 84 | 144 | 164 | 178 | 183 | 159 | 165 |
| Minority's Interest | 8 | 12 | 18 | 24 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5 | 6 | 6 | 6 | 7 | 3 | 3 | 2 | 3 | 5 | 4 |
| Total Current Liabilities | 14 | 16 | 19 | 20 | 22 | 21 | 26 | 25 | 20 | 20 | 23 |
| Total Liabilities | 75 | 88 | 109 | 123 | 142 | 168 | 193 | 206 | 205 | 184 | 192 |
| Fixed Assets | 34 | 36 | 35 | 33 | 41 | 45 | 52 | 52 | 54 | 50 | 49 |
| Other Non-Current Assets | 6 | 8 | 8 | 53 | 38 | 70 | 68 | 83 | 94 | 77 | 75 |
| Total Current Assets | 35 | 45 | 65 | 37 | 63 | 53 | 73 | 71 | 57 | 56 | 69 |
| Total Assets | 75 | 88 | 109 | 123 | 142 | 168 | 193 | 206 | 205 | 184 | 192 |
| #(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 3 | 2 | 4 | 7 | 5 | 6 | 5 | 11 | 8 | 17 |
| Cash Flow from Operating Activities | 11 | 9 | 19 | 18 | 19 | 18 | 19 | 14 | 13 | 19 | 14 |
| Cash Flow from Investing Activities | -10 | -9 | -16 | -15 | -18 | -16 | -15 | -2 | -8 | 28 | 4 |
| Cash Flow from Financing Activities | -0 | -1 | -1 | -0 | -2 | -2 | -4 | -5 | -8 | -38 | -15 |
| Net Cash Inflow / Outflow | 0 | -1 | 2 | 2 | -1 | 0 | -1 | 6 | -3 | 9 | 3 |
| Closing Cash & Cash Equivalent | 3 | 2 | 4 | 7 | 5 | 6 | 5 | 11 | 8 | 17 | 20 |
| # | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.31 | 1.64 | 2.86 | 2.6 | 2.64 | 5.68 | 3.65 | 3.03 | 1.8 | 2.45 | 3.82 |
| CEPS(Rs) | 2.46 | 3.25 | 4.96 | 4.66 | 4.9 | 6.47 | 4.21 | 3.6 | 2.46 | 3.23 | 4.59 |
| DPS(Rs) | 0.02 | 0 | 0.04 | 0.25 | 0.1 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Book NAV/Share(Rs) | 11.92 | 13.49 | 16.29 | 18.47 | 20.89 | 33.07 | 24.04 | 26.29 | 27.74 | 29.27 | 30.48 |
| Core EBITDA Margin(%) | 16.21 | 19.83 | 24.02 | 21.8 | 21.42 | 22.68 | 23.48 | 19.72 | 13.19 | 16.73 | 20.68 |
| EBIT Margin(%) | 15.61 | 18.39 | 22.77 | 22.09 | 20.6 | 25.62 | 26.55 | 21.75 | 16.11 | 20.72 | 20.89 |
| Pre Tax Margin(%) | 14.96 | 17.63 | 22.18 | 21.58 | 20.07 | 24.69 | 25.6 | 20.75 | 15.17 | 20.31 | 20.56 |
| PAT Margin (%) | 12.15 | 15.42 | 20.16 | 16.33 | 14.93 | 19.14 | 20.86 | 16.76 | 12.55 | 14.53 | 16.88 |
| Cash Profit Margin (%) | 15.37 | 18.47 | 22.8 | 19.07 | 17.67 | 21.83 | 24.05 | 19.93 | 17.13 | 19.18 | 20.24 |
| ROA(%) | 10.76 | 13.45 | 18 | 13.87 | 12.56 | 14.74 | 13.33 | 10.01 | 5.78 | 6.82 | 11.03 |
| ROE(%) | 17.27 | 21.38 | 29.45 | 22.96 | 21.04 | 21.04 | 16.5 | 12.03 | 6.67 | 7.77 | 12.8 |
| ROCE(%) | 22 | 25.38 | 33.19 | 31.04 | 29.02 | 27.52 | 20.65 | 15.62 | 8.57 | 11.08 | 15.84 |
| Receivable days | 45.14 | 51.2 | 47.54 | 42.69 | 35.78 | 37.88 | 49.63 | 53.85 | 61.55 | 58.58 | 47.45 |
| Inventory Days | 53.38 | 43.35 | 39.61 | 38.16 | 39.37 | 38.15 | 39.78 | 49.49 | 69.21 | 58.53 | 44.64 |
| Payable days | 100.94 | 84.25 | 79.2 | 90.71 | 92.59 | 89.72 | 109.59 | 117.01 | 125.12 | 107.54 | 83.39 |
| PER(x) | 2.11 | 1.93 | 1.72 | 6.99 | 11.93 | 5.72 | 13.09 | 9.35 | 5.96 | 11.45 | 8.31 |
| Price/Book(x) | 0.23 | 0.23 | 0.3 | 0.98 | 1.51 | 0.98 | 1.99 | 1.08 | 0.39 | 0.96 | 1.04 |
| Dividend Yield(%) | 0.88 | 0 | 0.77 | 1.36 | 0.32 | 0 | 1.25 | 2.12 | 5.59 | 2.14 | 1.89 |
| EV/Net Sales(x) | 0.11 | 0.15 | 0.15 | 0.67 | 1.09 | 1.09 | 2.73 | 1.49 | 0.64 | 1.46 | 1.23 |
| EV/Core EBITDA(x) | 0.56 | 0.67 | 0.56 | 2.87 | 4.56 | 3.7 | 8.94 | 5.74 | 3.02 | 5.61 | 4.95 |
| Net Sales Growth(%) | 5.59 | 10.08 | 19.28 | 12.9 | 14.2 | 4.92 | -1.95 | 2.69 | -20.62 | -2.9 | 34.6 |
| EBIT Growth(%) | 16.11 | 29.44 | 52.91 | 8.96 | 5.84 | 33.03 | -0.01 | -15.51 | -41.11 | 24.19 | 35.72 |
| PAT Growth(%) | 3.56 | 39.42 | 61.44 | -9.01 | 3.77 | 37.1 | 5.15 | -17.13 | -40.46 | 11.77 | 56.38 |
| EPS Growth(%) | 15.43 | 25.56 | 74.48 | -9.13 | 1.49 | 114.91 | -35.62 | -17.13 | -40.46 | 35.58 | 56.38 |
| Debt/Equity(x) | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.51 | 2.82 | 3.39 | 1.88 | 2.88 | 2.49 | 2.82 | 2.81 | 2.86 | 2.79 | 3.03 |
| Quick Ratio(x) | 1.96 | 2.25 | 2.9 | 1.35 | 2.31 | 1.94 | 2.29 | 2.07 | 2 | 2.19 | 2.24 |
| Interest Cover(x) | 24.23 | 24.11 | 38.57 | 43.91 | 38.91 | 27.66 | 27.81 | 21.9 | 17.18 | 50.56 | 63 |
| Total Debt/Mcap(x) | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 |
| Public | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.75 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 3.6 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 1.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.09 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 5.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +35% | +1% | +1% | +6% |
| Operating Profit CAGR | +30% | 0% | -2% | +10% |
| PAT CAGR | +62% | +2% | -2% | +10% |
| Share Price CAGR | -12% | -5% | +6% | +6% |
| ROE Average | +13% | +9% | +11% | +17% |
| ROCE Average | +16% | +12% | +14% | +22% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 | 69.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 |
| Public | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.72 | 30.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.75 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 0.72 | 3.6 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 1.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.09 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 5.2 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.