Share Price and Basic Stock Data
Last Updated: December 21, 2024, 2:50 am
| PEG Ratio | 0.00 |
|---|
Competitors of
| Stock Name | Market Cap | Current Price | High / Low | Stock P/E | Book Value | Dividend Yield | ROCE | ROE | Face Value |
|---|---|---|---|---|---|---|---|---|---|
| Goodricke Group Ltd | 580 Cr. | 269 | 357/159 | 145 | 0.00 % | 14.8 % | 25.0 % | 10.0 | |
| Diana Tea Company Ltd | 58.1 Cr. | 38.7 | 53.8/23.5 | 48.9 | 0.00 % | 3.15 % | 0.32 % | 5.00 | |
| Bengal Tea & Fabrics Ltd | 155 Cr. | 172 | 227/91.3 | 122 | 0.58 % | 1.98 % | 2.13 % | 10.0 | |
| Bansisons Tea Industries Ltd | 3.55 Cr. | 5.61 | 8.90/3.34 | 9.35 | 0.00 % | 2.66 % | 2.66 % | 10.0 | |
| B&A Ltd | 163 Cr. | 525 | 734/334 | 11.8 | 496 | 0.00 % | 8.52 % | 5.55 % | 10.0 |
| Industry Average | 7,804.69 Cr | 431.62 | 52.50 | 246.84 | 0.26% | 8.47% | 12.70% | 7.00 |
Quarterly Result
| Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 57.78 | 78.11 | 77.75 | 53.81 | 56.47 | 76.12 | 73.22 | 86.99 | 76.95 | 65.05 | 65.53 | 72.40 | 59.26 |
| Expenses | 54.90 | 71.88 | 73.40 | 51.94 | 54.38 | 67.42 | 67.26 | 77.59 | 71.69 | 60.78 | 63.29 | 71.65 | 56.60 |
| Operating Profit | 2.88 | 6.23 | 4.35 | 1.87 | 2.09 | 8.70 | 5.96 | 9.40 | 5.26 | 4.27 | 2.24 | 0.75 | 2.66 |
| OPM % | 4.98% | 7.98% | 5.59% | 3.48% | 3.70% | 11.43% | 8.14% | 10.81% | 6.84% | 6.56% | 3.42% | 1.04% | 4.49% |
| Other Income | 1.75 | 1.24 | 0.96 | 0.46 | 1.10 | 4.02 | 1.08 | 17.12 | 0.80 | 0.58 | 2.21 | 3.10 | 0.74 |
| Interest | 1.02 | 0.90 | 0.72 | 0.85 | 0.83 | 1.04 | 0.05 | 0.55 | 0.25 | 0.50 | 0.27 | 0.76 | 1.24 |
| Depreciation | 0.84 | 0.78 | 0.81 | 0.84 | 0.94 | 1.01 | 1.03 | 1.06 | 1.11 | 1.12 | 1.33 | 1.16 | 1.19 |
| Profit before tax | 2.77 | 5.79 | 3.78 | 0.64 | 1.42 | 10.67 | 5.96 | 24.91 | 4.70 | 3.23 | 2.85 | 1.93 | 0.97 |
| Tax % | 27.08% | 28.32% | 38.10% | 46.88% | 14.79% | 16.03% | 20.13% | 13.49% | 22.55% | 42.72% | 47.02% | 21.24% | 8.25% |
| Net Profit | 2.02 | 4.15 | 2.34 | 0.34 | 1.21 | 8.96 | 4.76 | 21.55 | 3.64 | 1.85 | 1.51 | 1.52 | 0.89 |
| EPS in Rs | 2.58 | 5.31 | 2.99 | 0.43 | 1.55 | 11.46 | 6.09 | 27.56 | 4.66 | 2.37 | 1.93 | 1.94 | 1.14 |
Last Updated: Unknown
Profit & Loss - Annual Report
Last Updated: Unknown
| Month |
|---|
Growth
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | 1% |
| 3 Years: | 5% |
| TTM: | 22% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 9% |
| 5 Years: | 8% |
| 3 Years: | 20% |
| TTM: | 172% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 29% |
| 1 Year: | 19% |
| Return on Equity | |
|---|---|
| 10 Years: | 6% |
| 5 Years: | 6% |
| 3 Years: | 8% |
| Last Year: | 6% |
Last Updated: Unknown
Balance Sheet
Last Updated: November 15, 2024, 1:40 am
| Month | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 94 | 98 | 101 | 107 | 119 | 129 | 132 | 127 | 134 | 146 | 169 | 175 | 178 |
| Borrowings | 22 | 41 | 37 | 39 | 26 | 69 | 67 | 46 | 34 | 24 | 17 | 23 | 40 |
| Other Liabilities | 28 | 38 | 37 | 49 | 59 | 57 | 49 | 55 | 58 | 62 | 52 | 44 | 45 |
| Total Liabilities | 152 | 185 | 183 | 203 | 211 | 263 | 256 | 237 | 233 | 240 | 246 | 251 | 270 |
| Fixed Assets | 52 | 51 | 50 | 52 | 52 | 53 | 75 | 75 | 72 | 82 | 81 | 87 | 87 |
| CWIP | 0 | 0 | 0 | 6 | 12 | 18 | 0 | 0 | 2 | 1 | 1 | 1 | 1 |
| Investments | 7 | 10 | 2 | 3 | 3 | 3 | 3 | 1 | 1 | 2 | 2 | 1 | 1 |
| Other Assets | 92 | 124 | 131 | 143 | 144 | 189 | 178 | 161 | 158 | 155 | 161 | 162 | 181 |
| Total Assets | 152 | 185 | 183 | 203 | 211 | 263 | 256 | 237 | 233 | 240 | 246 | 251 | 270 |
Cash Flow
| Month | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
| Month |
|---|
| Free Cash Flow |
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Financial Efficiency Indicators
| Month | 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 | 31 | 43 | 46 | 40 | 44 | 44 | 59 | 57 | 39 | 29 | 32 |
| Inventory Days | 139 | 294 | 210 | 220 | 264 | 415 | 291 | 240 | 293 | 393 | 280 | 206 |
| Days Payable | 42 | 62 | 45 | 73 | 20 | 35 | 26 | 49 | 66 | 68 | 49 | 28 |
| Cash Conversion Cycle | 124 | 263 | 208 | 193 | 283 | 424 | 310 | 250 | 284 | 364 | 260 | 210 |
| Working Capital Days | 98 | 125 | 137 | 128 | 107 | 146 | 144 | 115 | 114 | 110 | 76 | 93 |
| ROCE % | 11% | 11% | 8% | 10% | 16% | 16% | 8% | 2% | 8% | 10% | 12% | 7% |
This stock is not held by any mutual fund
Key Financial Ratios
| Month | Mar 24 | Mar 23 | Mar 22 | Mar 21 | Mar 20 |
|---|---|---|---|---|---|
| FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Basic EPS (Rs.) | 13.66 | 36.51 | 19.53 | 8.22 | -0.54 |
| Diluted EPS (Rs.) | 13.66 | 36.51 | 19.53 | 8.22 | -0.54 |
| Cash EPS (Rs.) | 20.29 | 42.42 | 24.41 | 12.38 | 3.72 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 234.35 | 226.04 | 196.78 | 181.34 | 172.42 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 234.35 | 226.04 | 196.78 | 181.34 | 172.42 |
| Revenue From Operations / Share (Rs.) | 378.06 | 376.62 | 331.99 | 323.21 | 327.70 |
| PBDIT / Share (Rs.) | 23.21 | 32.95 | 27.95 | 21.09 | 9.71 |
| PBIT / Share (Rs.) | 16.57 | 27.05 | 23.07 | 16.93 | 5.45 |
| PBT / Share (Rs.) | 12.21 | 45.64 | 23.90 | 11.93 | -0.76 |
| Net Profit / Share (Rs.) | 13.66 | 36.51 | 19.53 | 8.22 | -0.53 |
| NP After MI And SOA / Share (Rs.) | 13.66 | 36.51 | 19.53 | 8.22 | -0.53 |
| PBDIT Margin (%) | 6.13 | 8.74 | 8.41 | 6.52 | 2.96 |
| PBIT Margin (%) | 4.38 | 7.18 | 6.94 | 5.23 | 1.66 |
| PBT Margin (%) | 3.23 | 12.11 | 7.19 | 3.69 | -0.23 |
| Net Profit Margin (%) | 3.61 | 9.69 | 5.88 | 2.54 | -0.16 |
| NP After MI And SOA Margin (%) | 3.61 | 9.69 | 5.88 | 2.54 | -0.16 |
| Return on Networth / Equity (%) | 5.82 | 16.15 | 9.92 | 4.53 | -0.31 |
| Return on Capital Employeed (%) | 6.85 | 11.52 | 11.01 | 8.86 | 2.99 |
| Return On Assets (%) | 4.26 | 11.62 | 6.36 | 2.75 | -0.17 |
| Long Term Debt / Equity (X) | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 |
| Total Debt / Equity (X) | 0.11 | 0.07 | 0.13 | 0.20 | 0.31 |
| Asset Turnover Ratio (%) | 1.19 | 1.21 | 1.08 | 1.07 | 1.03 |
| Current Ratio (X) | 2.48 | 2.44 | 1.93 | 1.68 | 1.51 |
| Quick Ratio (X) | 1.34 | 1.36 | 0.82 | 0.88 | 0.77 |
| Inventory Turnover Ratio (X) | 1.51 | 0.93 | 0.98 | 0.97 | 0.97 |
| Dividend Payout Ratio (NP) (%) | 43.91 | 16.42 | 17.94 | 0.00 | -1023.80 |
| Dividend Payout Ratio (CP) (%) | 29.55 | 14.13 | 14.35 | 0.00 | 147.76 |
| Earning Retention Ratio (%) | 56.09 | 83.58 | 82.06 | 0.00 | 1123.80 |
| Cash Earning Retention Ratio (%) | 70.45 | 85.87 | 85.65 | 0.00 | -47.76 |
| Interest Coverage Ratio (X) | 5.32 | 16.41 | 7.89 | 4.22 | 1.56 |
| Interest Coverage Ratio (Post Tax) (X) | 4.13 | 8.92 | 5.28 | 2.64 | 0.91 |
| Enterprise Value (Cr.) | 181.92 | 122.23 | 146.61 | 172.48 | 104.63 |
| EV / Net Operating Revenue (X) | 0.61 | 0.41 | 0.56 | 0.68 | 0.40 |
| EV / EBITDA (X) | 10.02 | 4.74 | 6.71 | 10.46 | 13.79 |
| MarketCap / Net Operating Revenue (X) | 0.66 | 0.50 | 0.51 | 0.59 | 0.26 |
| Retention Ratios (%) | 56.08 | 83.57 | 82.05 | 0.00 | 1123.80 |
| Price / BV (X) | 1.07 | 0.83 | 0.87 | 1.05 | 0.50 |
| Price / Net Operating Revenue (X) | 0.66 | 0.50 | 0.51 | 0.59 | 0.26 |
| EarningsYield | 0.05 | 0.19 | 0.11 | 0.04 | -0.01 |
Strength and Weakness
Unable to fetch valid data for stock valuation.- Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in :
- Net Profit Margin: 3.61%
- Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
- ROCE: 6.85% (Industry Average ROCE: 8.47%)
- ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
- ROE%: 5.82% (Industry Average ROE: 12.7%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- Interest Coverage Ratio (Post Tax): 4.13
- Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
- Quick Ratio: 1.34
- Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
- Stock P/E: 15 (Industry average Stock P/E: 52.5)
- Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
- Total Debt / Equity: 0.11
- Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
Stock Rating: - Net Profit Margin: 3.61%
About the Company - Qualitative Analysis
Aspinwall and Company Ltd. is a Public Limited Listed company incorporated on 20/09/1920 and has its registered office in the State of Kerala, India. Company’s Corporate Identification Number(CIN) is L74999KL1920PLC001389 and registration number is 001389. Currently Company is involved in the business activities of Food, beverages and tobacco products. Company’s Total Operating Revenue is Rs. 254.73 Cr. and Equity Capital is Rs. 7.82 Cr. for the Year ended 31/03/2022.
| INDUSTRY | ADDRESS | CONTACT |
|---|---|---|
| Plantations - Tea & Coffee | �Aspinwall House, T.C.No.24/2269 (7), Thiruvananthapuram Kerala 695003 | investors@aspinwall.in http://www.aspinwall.in |
| Management | |
|---|---|
| Name | Position Held |
| Mr. M Lakshminarayanan | Chairman |
| Mr. Rama Varma | Managing Director |
| Mr. T R Radhakrishnan | Executive Director & CFO |
| Mr. C R R Varma | Director |
| Mrs. Rajni Mishra | Director |
| Mrs. Nina Nayar | Director |
| Mr. Adithya Varma | Director |
| Mr. Vijay K Nambiar | Director |
| Mr. K Srinivasan | Director |
FAQ
What is the latest intrinsic value of ?
The latest intrinsic value of as on 22 December 2024 is ₹261.53, which is 13.40% lower than the current market price of ₹302.00. The stock has a market capitalization of 236 Cr. and recorded a high/low of 359/224 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹178 Cr and total liabilities of ₹270 Cr.
What is the Market Cap of ?
The Market Cap of is 236 Cr..
What is the current Stock Price of as on 22 December 2024?
The current stock price of as on 22 December 2024 is 302.
What is the High / Low of stocks in FY 2024-2025?
In FY 2024-2025, the High / Low of stocks is 359/224.
What is the Stock P/E of ?
The Stock P/E of is 15.0.
What is the Book Value of ?
The Book Value of is 237.
What is the Dividend Yield of ?
The Dividend Yield of is 1.99 %.
What is the ROCE of ?
The ROCE of is 6.81 %.
What is the ROE of ?
The ROE of is 6.02 %.
What is the Face Value of ?
The Face Value of is 10.0.
