Aspinwall & Company Ltd
Incorporated in 1920, Aspinwall & Company Ltd is in diversified business activities including coffee processing and trading, logistics services[1]
- Market Cap ₹ 220 Cr.
- Current Price ₹ 281
- High / Low ₹ 359 / 224
- Stock P/E 14.7
- Book Value ₹ 225
- Dividend Yield 2.14 %
- ROCE 8.32 %
- ROE 7.37 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 31.5%
Cons
- The company has delivered a poor sales growth of 1.05% over past five years.
- Tax rate seems low
- Company has a low return on equity of 8.75% over last 3 years.
- Earnings include an other income of Rs.7.69 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
Sector: Logistics Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
204 | 194 | 223 | 238 | 245 | 281 | 272 | 253 | 250 | 255 | 289 | 287 | 298 | |
191 | 179 | 212 | 222 | 224 | 253 | 261 | 252 | 238 | 236 | 268 | 277 | 285 | |
Operating Profit | 14 | 15 | 11 | 16 | 21 | 28 | 12 | 1 | 12 | 18 | 21 | 10 | 13 |
OPM % | 7% | 8% | 5% | 7% | 9% | 10% | 4% | 0% | 5% | 7% | 7% | 3% | 4% |
6 | 3 | 5 | 4 | 3 | 1 | 8 | 8 | 5 | 7 | 16 | 9 | 8 | |
Interest | 6 | 6 | 9 | 6 | 6 | 5 | 8 | 6 | 5 | 3 | 2 | 4 | 3 |
Depreciation | 5 | 5 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 |
Profit before tax | 9 | 7 | 5 | 12 | 15 | 21 | 9 | 0 | 9 | 19 | 30 | 10 | 12 |
Tax % | 46% | 54% | 9% | 37% | 42% | 36% | 13% | -80% | 30% | 17% | 20% | -9% | |
5 | 3 | 4 | 8 | 9 | 13 | 8 | 1 | 6 | 16 | 24 | 10 | 12 | |
EPS in Rs | 6.10 | 4.32 | 5.37 | 9.82 | 11.03 | 16.88 | 10.25 | 0.69 | 8.26 | 20.04 | 30.62 | 13.38 | 15.73 |
Dividend Payout % | 37% | 46% | 34% | 25% | 27% | 21% | 29% | 362% | 42% | 30% | 20% | 45% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 1% |
3 Years: | 5% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 9% |
3 Years: | 25% |
TTM: | 65% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 15% |
1 Year: | 12% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | 7% |
3 Years: | 9% |
Last Year: | 7% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves | 93 | 95 | 97 | 103 | 113 | 124 | 128 | 124 | 131 | 144 | 162 | 168 |
18 | 40 | 40 | 41 | 28 | 71 | 70 | 49 | 35 | 26 | 16 | 23 | |
30 | 38 | 37 | 48 | 58 | 57 | 48 | 55 | 57 | 60 | 51 | 42 | |
Total Liabilities | 148 | 181 | 182 | 200 | 207 | 260 | 254 | 236 | 231 | 237 | 236 | 241 |
52 | 50 | 50 | 52 | 52 | 53 | 75 | 74 | 75 | 81 | 80 | 87 | |
CWIP | 0 | 0 | 0 | 6 | 12 | 18 | 0 | 0 | 2 | 1 | 1 | 1 |
Investments | 6 | 8 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 2 |
90 | 122 | 130 | 141 | 142 | 188 | 177 | 160 | 152 | 154 | 154 | 151 | |
Total Assets | 148 | 181 | 182 | 200 | 207 | 260 | 254 | 236 | 231 | 237 | 236 | 241 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
29 | -16 | 6 | 13 | 26 | -30 | 16 | 31 | 22 | 16 | 39 | 1 | |
-2 | 1 | 6 | -4 | -7 | -5 | -2 | -0 | -1 | 4 | 4 | -7 | |
-25 | 13 | -12 | -8 | -20 | 35 | -13 | -31 | -20 | -17 | -16 | -1 | |
Net Cash Flow | 2 | -1 | -0 | 1 | -1 | -0 | 1 | 0 | 1 | 3 | 27 | -6 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 27 | 30 | 43 | 47 | 40 | 44 | 45 | 60 | 57 | 39 | 29 | 30 |
Inventory Days | 139 | 294 | 210 | 219 | 263 | 415 | 291 | 239 | 291 | 391 | 278 | 205 |
Days Payable | 41 | 60 | 44 | 72 | 19 | 34 | 25 | 48 | 64 | 66 | 48 | 27 |
Cash Conversion Cycle | 125 | 264 | 209 | 194 | 284 | 425 | 311 | 251 | 283 | 364 | 258 | 209 |
Working Capital Days | 95 | 128 | 139 | 130 | 104 | 147 | 147 | 117 | 116 | 113 | 76 | 93 |
ROCE % | 11% | 10% | 9% | 12% | 16% | 17% | 8% | 3% | 8% | 11% | 12% | 8% |
Documents
Announcements
-
Trading Window-XBRL
27 September 2024 - ASPINWALL AND COMPANY LIMITED has informed about Closure of Trading Window
-
Trading Window
27 September 2024 - Company Limited has informed regarding the Trading Window closure pursuant to SEBI (Prohibition of Insider Trading) Regulations, 2015
-
Updates
24 August 2024 - Company Limited has informed regarding 'Disclosure under Regulation 30 of SEBI (Listing Obligation and Disclosure requirements) Regulations, 2015'.
-
Updates
14 August 2024 - Company Limited has informed regarding 'Disclosure under Regulation 30 of SEBI (Listing Obligation and Disclosure Requirements) Regulations, 2015'.
-
Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent
11 August 2024 - ASPINWALL AND COMPANY LIMITED has informed about Change in Directors/ Key Managerial Personnel/ Auditor/ Compliance Officer/ Share Transfer Agent
Services Offered:[1]
a) Shipping Services:[2]
Liner services, Ship agency services, Custom House Agents, Stevedoring services, Bulk cargo services, Air cargo services, Freight forwarding services, Warehousing services, Project & OD
Cargo handling
b) Coffee Trading and Exports:[3]
Processing of Green coffee, Processing of Specialty monsoonal coffee
c) Rubber:[4]
Rubber plantations, Manufacture of Centrifuged Latex & Block rubber
d) Natural Fiber Products (Coir):[5]
Manufacture of Environment Friendly Coir, Jute Furnishings, Home Products and Geo Textiles, Branded door mats - Sparsh