Aspinwall & Company Ltd

₹ 234 3.08%

03 Nov 2:05 p.m.

About

Incorporated in 1920, Aspinwall & Company Ltd is in diversified business activities including coffee processing and trading, logistics services^[1]

Key Points

Business Overview^[1]^[2]
Aspinwall and Company Limited has been under the control of the Erstwhile Royal Family of Travancore since the early 1970s. The Company operates diversified businesses across logistics, speciality coffee, natural fibre products and mattresses, natural rubber plantations, and commercial real estate leasing (Aspinwall House).

Website NSE

Market Cap ₹ 183 Cr.
Current Price ₹ 234
High / Low ₹ 300 / 200
Stock P/E 17.0
Book Value ₹ 247
Dividend Yield 2.77 %
ROCE 6.20 %
ROE 3.71 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.92 times its book value
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 40.2%

Cons

The company has delivered a poor sales growth of 10.2% over past five years.
Company has a low return on equity of 6.28% over last 3 years.
Earnings include an other income of Rs.11.4 Cr.

* 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

Services Services Transport Services Logistics Solution Provider

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	70.94	57.51	82.86	75.76	81.65	72.37	86.28	87.41	87.99	80.53	109.74	128.52	110.70
	70.35	54.77	79.97	72.63	77.80	68.07	80.17	83.95	90.15	81.08	100.23	119.68	110.44
Operating Profit	0.59	2.74	2.89	3.13	3.85	4.30	6.11	3.46	-2.16	-0.55	9.51	8.84	0.26
OPM %	0.83%	4.76%	3.49%	4.13%	4.72%	5.94%	7.08%	3.96%	-2.45%	-0.68%	8.67%	6.88%	0.23%
	3.01	1.02	1.15	3.46	2.06	1.06	1.32	2.44	0.93	6.39	0.27	3.20	1.56
Interest	0.75	1.21	1.04	0.34	0.62	0.77	0.76	1.91	1.96	1.94	1.83	1.10	1.74
Depreciation	1.12	1.16	1.24	1.52	1.22	1.27	1.25	1.26	1.31	1.37	1.47	1.46	1.48
Profit before tax	1.73	1.39	1.76	4.73	4.07	3.32	5.42	2.73	-4.50	2.53	6.48	9.48	-1.40
Tax %	17.34%	2.16%	2.84%	-26.00%	19.66%	-2.11%	13.10%	-10.99%	-18.67%	11.07%	-9.57%	27.95%	-4.29%
	1.43	1.36	1.71	5.96	3.27	3.39	4.71	3.03	-3.66	2.25	7.10	6.83	-1.34
EPS in Rs	1.83	1.74	2.19	7.62	4.18	4.34	6.02	3.88	-4.68	2.88	9.08	8.74	-1.71
Raw PDF

Upcoming result date: tomorrow

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	223	238	245	281	272	253	250	255	289	287	328	407	429
	212	222	224	253	261	252	238	236	268	277	310	391	411
Operating Profit	11	16	21	28	12	1	12	18	21	10	18	16	18
OPM %	4.9%	7%	9%	10%	4.4%	0.4%	4.7%	7%	7%	3.4%	6%	4.0%	4.2%
	5	4	3	1	8	8	5	7	16	9	7	11	11
Interest	9	6	6	5	8	6	5	3	2	4	4	7	7
Depreciation	2	2	2	2	3	3	3	4	4	5	5	6	6
Profit before tax	5	12	15	21	9	0	9	19	30	10	16	14	17
Tax %	9%	37%	42%	36%	13%	-80%	30%	17%	20%	-9%	7%	11%
	4	8	9	13	8	1	6	16	24	10	14	13	15
EPS in Rs	5.37	9.82	11.03	16.88	10.25	0.69	8.26	20.04	30.62	13.38	18.42	16.01	18.99
Dividend Payout %	34%	25%	27%	21%	29%	362%	42%	30%	20%	45%	35%	41%

Compounded Sales Growth
10 Years:	6%
5 Years:	10%
3 Years:	12%
TTM:	29%

Compounded Profit Growth
10 Years:	-1%
5 Years:	2%
3 Years:	-24%
TTM:	44%

Stock Price CAGR
10 Years:	%
5 Years:	5%
3 Years:	-1%
1 Year:	-16%

Return on Equity
10 Years:	7%
5 Years:	7%
3 Years:	6%
Last Year:	4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	8	8	8	8	8	8	8	8	8	8	8	8
Reserves	97	103	113	124	128	124	131	144	162	168	177	185
	40	41	28	71	70	49	35	26	16	23	69	79
	37	48	58	57	48	55	57	60	51	42	48	50
Total Liabilities	182	200	207	260	254	236	231	237	236	241	302	322
	50	52	52	53	75	74	75	81	80	87	84	89
CWIP	0	6	12	18	0	0	2	1	1	1	3	2
Investments	2	2	1	1	1	2	2	2	1	2	2	2
	130	141	142	188	177	160	152	154	154	151	213	229
Total Assets	182	200	207	260	254	236	231	237	236	241	302	322

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	6	13	26	-30	16	31	22	16	39	1	-36	-23
	6	-4	-7	-5	-2	-0	-1	4	4	-7	-23	27
	-12	-8	-20	35	-13	-31	-20	-17	-16	-1	38	-3
Net Cash Flow	-0	1	-1	-0	1	0	1	3	27	-6	-22	1
Free Cash Flow	3	6	20	-37	13	30	17	15	41	-8	-40	-21
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	75%	102%	151%	-84%	175%	3,264%	196%	104%	198%	17%	-202%	-144%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	43	47	40	44	45	60	57	39	29	30	36	44
Inventory Days	210	219	263	415	291	239	291	391	278	205	306	272
Days Payable	44	72	19	34	25	48	64	66	48	27	30	26
Cash Conversion Cycle	209	194	284	425	311	251	283	364	258	209	312	289
Working Capital Days	88	87	87	73	67	56	69	82	60	68	71	79
ROCE %	9%	12%	16%	17%	8%	3%	8%	11%	12%	8%	9%	6%

Insights

In beta

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Coffee segment revenue share
% of total revenue

xx.xx	xx.xx		xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
	xx	xx	xx	xx	xx	xx	xx
xx.xx	xx.xx		xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
x.xx	x.xx		x.xx	x.xx	xx.xx	xx.xx	xx.xx
	xxx	xxx	xxx	xxx	xxx	xxx	xxx
		x,xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx
		x,xxx,xxx	xxx,xxx	xxx,xxx
		x,xxx	x,xxx				x,xxx

Please log in to see hidden values.

Logistics branch network (Group)
count

Logistics segment revenue share
% of total revenue

Plantation (Rubber) segment revenue share
% of total revenue

Total employee strength
count

Rubber production (Plantation Division)
MT

Mangalore bulk cargo volume (Logistics Division)
MT

Rubber yield per hectare (Plantation Division)
kg per hectare

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%
	0.00%	0.00%	0.00%	0.12%	0.00%	0.05%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%
	35.54%	35.54%	35.54%	35.42%	35.54%	35.49%	35.53%	35.54%	35.54%	35.54%	35.54%	35.54%
No. of Shareholders	4,615	4,971	4,819	5,192	5,011	4,823	4,742	4,691	4,611	4,676	4,526	4,405

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%	64.46%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.00%	0.00%
	35.54%	35.54%	35.54%	35.54%	35.54%	35.52%	35.55%	35.54%	35.49%	35.54%	35.54%
No. of Shareholders	2,270	2,798	2,879	2,692	2,650	4,536	4,224	4,971	4,823	4,676	4,405

* 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.

Aspinwall & Company Ltd

Aspinwall & Company Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings