TTToyota Tsusho IndiaExecutive Cockpit

Finance 360

The single financial pane of truth — P&L, quality of earnings, profitability, FP&A and division economics.

Toyota Tsusho India Private Limited · FY25 (Mar'25, MCA-filed)
India arm of Toyota Tsusho — the Toyota Group's general trading company (sōgō shōsha)
238 employees · 10+ offices, service centres & hubs · 20 export markets
Executive read· the answer, then the moves

Margin is thin by design — a sōgō-shōsha trading house earns on volume and working-capital velocity, not fat gross margin. Still ≈ ₹18 Cr of EBITDA sits between today's 2.4% margin and the 2.8% target; revenue dipped ~5% in FY25 yet PAT hit a record ₹78 Cr, so lift mix quality (recycling, new energy, value-added supply) and operating leverage to compound that.

6 of 8 headline metrics improving vs prior · still off target: Total Revenue ₹4,529 Cr vs ₹4,800 Cr, Revenue Growth (YoY) -5.3% vs 4.0%, Trading Margin 4.8% vs 5.4%

Do now — ranked by urgency
  1. 1
    Steel / aluminium price volatility on thin trading marginAct now
    Why it matters

    Pass-through pricing & hedging; shift mix to value-added supply, recycling & higher-margin lines.

    What's driving it
    • Trading margin
    • Signal: Alert
    FYI

    Metals is ~40% of revenue at ~2.0% EBITDA; a commodity-price swing compresses an already-thin spread.

  2. 2
    Lift EBITDA margin toward the 2.8% targetWatch
    Why it matters

    ≈ ₹18 Cr of EBITDA stands between 2.4% margin and the 2.8% target — earned on mix quality and working-capital velocity, not fat gross margin (TTIPL is a private, wholly-owned trading house — no listed equity to re-rate).

    What's driving it
    • Adj. EBITDA margin 2.4% vs 2.8% target
    • 3 of 7 capabilities below 80% integration capture
    FYI
    • Revenue ₹4,529 Cr; operating cost 2.4% of revenue
    • Each margin point ≈ ₹45 Cr of EBITDA
  3. 3
    Working-capital intensity is the real capital storyWatch
    Why it matters

    Tighten debtor days, accelerate collections & optimise inventory to free working capital.

    What's driving it
    • Cash Conversion Cycle
    • Signal: Alert
    FYI

    Total assets ₹2,060 Cr on ₹4,529 Cr sales; debtor days 52 + inventory funding tie up working capital.

  4. 4
    EV / battery localisation (early) — PlannedWatch
    Why it matters

    Unbanked EBITDA & capex-ROI until captured.

    What's driving it
    • ₹8 Cr run-rate targeted
    • Signal: Savings program
    FYI
    • EV charger & battery-recycling localisation — optionality, not yet scaled in India.
    • Owner: CFO
📈 Profitable trading growth & margin qualityStep 4 of 7 · the P&L & quality of earningsEnterprise 360Cash 360All journeys
🌐 Enterprise 360 modules· on Finance 360Browse all 31 views ▾
Total Revenue
₹4,529 Cr
▼ 5.3% vs priorTarget ₹4,800 Cr
Revenue Growth (YoY)
-5.3%
▼ 118.6% vs priorTarget 4.0%
Trading Margin
4.8%
▲ 4.3% vs priorTarget 5.4%
EBITDA
₹109 Cr
▲ 2.8% vs priorTarget ₹125 Cr
EBITDA Margin
2.4%
▲ 9.1% vs priorTarget 2.8%
Contracted / Recurring Supply Revenue
₹2,900 Cr
▲ 5.5% vs priorTarget ₹3,300 Cr
Recurring / Anchor Revenue %
64.0%
▲ 3.2% vs priorTarget 70.0%
Free Cash Flow
₹40 Cr
▲ 33.3% vs priorTarget ₹70 Cr
Exhibit 1

P&L bridge — revenue to EBITDA

How ₹4,529 Cr of revenue converts to ₹109 Cr adjusted EBITDA.

Exhibit 2

P&L at a glance

Revenue₹4,529 Cr100.0%
Cost of traded goods(₹4,312 Cr)(95.2%)
Trading gross₹217 Cr4.8%
Operating expenses(₹109 Cr)(2.4%)
Adjusted EBITDA₹109 Cr2.4%
Exhibit 3

Revenue & EBITDA

Exhibit 4

Revenue by division

Metals40%
Global Parts & Logistics30%
Chemicals & Electronics15%
Machinery, Energy & Project15%
Exhibit 5

Revenue → PAT — the profit bridge

The honest trading-house walk: thin spread on traded goods, profit on volume + working-capital velocity → record PAT ₹78 Cr.

Exhibit 6

PAT — FY24 to FY25 (record)

Revenue down ~5%, profit up: trading margin / mix quality, working-capital & cost efficiency and new-energy / recycling outweigh the auto-demand softness.

Exhibit 7

EBITDA margin by division

Exhibit 8

Revenue by end-market

Planning

FP&A & productivity

Forecast discipline, cost & sustainability savings, and productivity.

Budget Variance
-1.5%
▲ 50.0% vs priorTarget 0.0%
Forecast Accuracy
91.0%
▲ 3.4% vs priorTarget 95.0%
Growth-Initiative Realization
74.0%
▲ 23.3% vs priorTarget 100.0%
Revenue / Employee
₹1903 L
▼ 5.3% vs priorTarget ₹2100 L
Operating Cost % of Revenue
2.4%
▼ 4.0% vs priorTarget 2.2%
Employees (standalone)
238
▲ 5.8% vs priorTarget 260
Exhibit 9

Capability & group-entity performance

Recurring-supply scale, EBITDA uplift and integration capture by capability as each group entity matured.

CapabilitySinceRevenueRecurringEBITDA ₹CrIntegrationStatus
Chemicals & Electronics (NEXTY)2008₹470 Cr₹300 Cr22084%Integrated
Rare Earths (TREI)2009₹210 Cr₹120 Cr54666%In progress
Auto Parts & JIT Logistics2010₹1,360 Cr₹950 Cr33590%Integrated
Steel Service Centre (TTSS)2015₹1,180 Cr₹900 Cr33686%Integrated
Circular Economy & Recycling2015₹320 Cr₹210 Cr44062%In progress
Airbags & Safety (TASI)2016₹260 Cr₹200 Cr62680%In progress
Green Energy (CleanMax Toyotsu)2025₹60 Cr₹40 Cr181230%In progress