Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Aspinwall Co
Join Channel
Consolidated Standalone

Aspinwall & Co

₹283.5 -0.1 | 0%

WEBSITE BSE:0 NSE : 18 May, 12:45

Market Cap ₹222 Cr.

Stock P/E 33.8

P/B 1.2

Current Price ₹283.5

Book Value ₹ 232.5

Face Value 10

52W High ₹359

Dividend Yield 2.12%

52W Low ₹ 205.1

Edit Ratio

Aspinwall & Co Research see more...

Overview Inc. Year: 1920Industry: Diversified

Aspinwall And Company Ltd is a renowned and diversified conglomerate based in India. Established in 1867, the company boasts a rich history of over a century and has since evolved into a prominent player in various industries. With its headquarters in Kochi, Kerala, Aspinwall operates across sectors like logistics, shipping, plantations, and real estate. The company's core strengths lie in its well-established network, innovative approach, and commitment to sustainability. Aspinwall's success is underpinned by a dedicated team, modern infrastructure, and a customer-centric approach, making it a trusted name in the business landscape both locally and internationally.

Read More..

Aspinwall & Co Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Aspinwall & Co Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 56 76 73 87 77 65 66 72 59 86
Other Income 1 1 1 1 1 1 2 3 1 1
Total Income 58 77 74 88 78 66 68 76 60 87
Total Expenditure 54 67 67 78 72 61 63 72 57 83
Operating Profit 3 9 7 10 6 5 4 4 3 4
Interest 1 1 0 1 0 1 0 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 3 0 16 0 0 0 0 0 0
Profit Before Tax 1 11 6 25 5 3 3 2 1 2
Provision for Tax 0 2 1 3 1 1 1 0 0 -0
Profit After Tax 1 9 5 22 4 2 2 2 1 3
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 9 5 22 4 2 2 2 1 3
Adjusted Earnings Per Share 1.5 11.5 6.1 27.6 4.7 2.4 1.9 1.9 1.1 3.4

Aspinwall & Co Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 208 200 226 239 245 283 276 256 253 260 295 283
Other Income 6 4 5 4 6 4 8 7 5 3 5 7
Total Income 214 204 231 244 251 287 283 263 258 263 299 291
Total Expenditure 194 184 215 223 224 255 265 255 241 241 273 275
Operating Profit 20 20 16 20 27 31 19 8 17 22 26 15
Interest 6 6 8 5 6 5 7 5 4 3 2 3
Depreciation 5 5 2 2 2 3 3 3 3 4 5 4
Exceptional Income / Expenses 0 0 0 0 -2 -3 0 0 0 3 16 0
Profit Before Tax 10 9 6 13 17 21 9 -1 9 19 36 8
Provision for Tax 4 4 1 5 7 8 1 -0 3 3 7 1
Profit After Tax 5 5 5 8 10 13 7 -0 6 15 29 8
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 5 5 5 8 10 13 7 -0 6 15 29 8
Adjusted Earnings Per Share 0 0 0 0 12.7 16.5 9.3 -0.5 8.2 19.5 36.5 8.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 13% 5% 1% 4%
Operating Profit CAGR 18% 48% -3% 3%
PAT CAGR 93% 0% 17% 19%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 30% 14% 14% NA%
ROE Average 17% 11% 7% 7%
ROCE Average 21% 14% 10% 11%

Aspinwall & Co Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 102 106 109 115 127 137 140 135 142 154 177
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 9 0 6 10 11 10 7 3 3 3 1
Other Non-Current Liabilities 2 3 25 2 4 -1 -0 1 1 4 4
Total Current Liabilities 60 99 64 97 66 114 106 94 84 76 62
Total Liabilities 173 208 204 224 208 260 252 232 230 236 244
Fixed Assets 52 51 50 52 52 53 68 68 66 71 70
Other Non-Current Assets 2 4 28 9 21 27 18 22 23 19 22
Total Current Assets 118 153 126 163 136 179 166 142 141 146 152
Total Assets 173 208 204 224 208 260 252 232 230 236 244

Aspinwall & Co Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 3 6 4 4 6 5 3 4 5 6 8
Cash Flow from Operating Activities 29 -17 6 13 24 -30 17 31 20 16 35
Cash Flow from Investing Activities -2 1 8 -3 -7 -6 -3 0 -1 3 9
Cash Flow from Financing Activities -25 13 -14 -8 -17 35 -13 -31 -18 -17 -13
Net Cash Inflow / Outflow 2 -2 -0 2 -1 -1 1 1 1 2 31
Closing Cash & Cash Equivalent 6 4 4 6 5 3 4 5 6 8 39

Aspinwall & Co Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 0 0 0 12.67 16.51 9.28 -0.54 8.22 19.53 36.51
CEPS(Rs) 13.17 12.39 9.1 13.44 15.66 19.72 12.53 3.72 12.38 24.41 42.42
DPS(Rs) 2.25 2 1.8 2.5 3 3.5 3 2.5 3.5 6 6
Book NAV/Share(Rs) 0 0 0 0 161.78 174.63 178.89 172.42 181.34 196.78 226.04
Core EBITDA Margin(%) 6.87 8.04 4.8 6.67 8.56 9.69 4.02 0.41 4.61 7.24 7.29
EBIT Margin(%) 7.27 7.56 6.25 7.56 9.12 9.11 5.84 1.84 5.37 8.34 12.75
Pre Tax Margin(%) 4.59 4.63 2.52 5.41 6.72 7.3 3.15 -0.23 3.69 7.2 12.12
PAT Margin (%) 2.51 2.39 2.21 3.44 4.04 4.57 2.63 -0.16 2.54 5.88 9.69
Cash Profit Margin (%) 4.95 4.85 3.15 4.39 4.99 5.45 3.55 1.14 3.83 7.35 11.26
ROA(%) 2.83 2.51 2.42 3.85 4.59 5.52 2.84 -0.17 2.78 6.55 11.89
ROE(%) 5.21 4.6 4.66 7.37 8.21 9.81 5.25 -0.31 4.65 10.33 17.27
ROCE(%) 11.53 11.16 9.66 12.08 14.62 14.39 7.81 2.43 7.63 12.4 20.55
Receivable days 31.24 29.38 34.93 43.32 42.64 39.35 44.61 53.51 58.59 47.02 31.63
Inventory Days 76.76 91.05 98.49 88.13 88.91 109.35 136.74 119.35 97.79 105.56 93.65
Payable days 48.68 55.25 47.09 59.48 51.33 26.75 26.49 39.97 63.94 69.27 54.52
PER(x) 0 0 0 0 17.13 22.92 18.13 0 23.2 8.8 5.17
Price/Book(x) 0 0 0 0 1.34 2.17 0.94 0.5 1.05 0.87 0.84
Dividend Yield(%) 0 0 0 0 1.38 0.92 1.78 2.89 1.83 3.49 3.18
EV/Net Sales(x) 0.1 0.21 0.17 0.17 0.77 1.28 0.7 0.42 0.69 0.56 0.42
EV/Core EBITDA(x) 1.08 2.14 2.38 1.94 7.03 11.5 10.4 13.48 10.43 6.65 4.69
Net Sales Growth(%) -13.32 -4.16 13.22 5.94 2.51 15.22 -2.45 -7.1 -1.37 2.72 13.44
EBIT Growth(%) -34.92 -0.4 -6.36 28.17 23.63 15.1 -37.45 -70.72 187.5 59.47 73.52
PAT Growth(%) -35.79 -8.62 4.61 64.93 20.41 30.27 -43.76 -105.79 1630.95 137.48 86.97
EPS Growth(%) 0 0 0 0 0 30.27 -43.76 -105.79 1630.91 137.48 86.97
Debt/Equity(x) 0.22 0.39 0.35 0.34 0.21 0.51 0.48 0.34 0.23 0.14 0.08
Current Ratio(x) 1.98 1.55 1.97 1.68 2.05 1.58 1.57 1.51 1.68 1.93 2.44
Quick Ratio(x) 1.39 0.9 1.07 1.08 1.12 0.63 0.63 0.78 0.89 0.83 1.36
Interest Cover(x) 2.71 2.58 1.67 3.5 3.8 5.01 2.17 0.89 3.2 7.34 20.19
Total Debt/Mcap(x) 0 0 0 0 0.15 0.23 0.51 0.69 0.22 0.16 0.09

Aspinwall & Co Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 64.46 64.46 64.46 64.46 64.46 64.46 64.46 64.46 64.46 64.46
FII 0 0 0 0.13 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 35.54 35.54 35.54 35.41 35.54 35.54 35.54 35.54 35.54 35.54
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 69.27 to 54.52days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 11% over the last 3 years.

* 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.

Aspinwall & Co News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!