Aspinwall And Peer Comparison

NSE: ASPINWALL

₹228.90

₹-4.03 (-1.73%)

As on 06-Nov-2026IST

Market cap

₹179 Cr

Revenue (TTM)

₹463 Cr

P/E Ratio

10.8

P/B Ratio

0.9

Div. Yield

2.8 %

Edit

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Market cap (₹ Cr)	179	12,934	2,343	222	83
Revenue (₹ Cr)	463	4,686	430	60	159
Net Profit (₹ Cr)	16.53	461.76	37.59	-2.68	0.98
Net Margin (%)	3.52	9.83	8.39	-4.27	0.61
RoE (%)	8.77	18.44	7.17	-0.59	0.81
Price to Earnings	10.83	28.01	62.33	--	84.84
Price-To-Book	0.90	4.86	4.36	0.49	0.68

Income Statement (₹ Cr)

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Operating Revenue	462.88	4,686.22	612.44	60.13	158.72
Total Income	468.97	4,699.14	620.80	62.87	160.29
Total Expenditure	436.03	3,903.80	499.25	55.55	146.16
EBITDA	26.85	782.42	113.19	4.58	12.56
Depreciation	5.96	158.96	10.45	2.51	6.64
EBIT	20.89	623.46	102.74	2.06	5.93
Interest	6.83	117.08	9.89	3.73	6.32
Other Income	6.09	12.92	8.37	2.75	1.57
Exceptional Items	-0.95	0.00	0.00	-0.06	0.00
Profit before Tax	19.20	519.30	101.22	1.03	1.18
Provision for Tax	2.67	57.54	22.47	3.71	0.20
Profit after Tax	16.53	461.76	78.75	-2.68	0.98

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Shareholder's Funds	199.04	2,663.31	569.21	455.18	121.91
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	8.97	514.12	64.11	97.42	53.20
Current Liabilities	153.95	1,304.16	91.47	34.00	57.29
Total Liabilities	333.02	4,326.29	724.79	595.17	210.42

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Non-Current Assets	84.01	1,997.81	311.29	532.90	142.38
Current Assets	254.37	2,368.58	400.35	50.12	48.33
Total Assets	333.02	4,326.29	724.79	595.17	210.42
Total Debt*	75.50	1,290.75	123.63	45.23	59.77
Net Current Assets	100.42	1,064.42	308.88	16.12	-8.96
Contingent Liabilities	3.29	58.21	0.16	2.53	7.85

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Cash From Operating Activities	-21.82	858.29	6.47	0.08	10.84
Cash Flow from Investing Activities	20.23	-69.62	-148.19	5.88	-7.16
Cash from Financing Activities	-3.08	-756.92	220.97	-5.09	-4.20
Net Cash Inflow / Outflow	-4.67	31.75	79.25	0.86	-0.52

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
ROCE (%)	8.42	15.90	19.18	0.26	-0.68
ROE (%)	8.77	18.44	14.38	-0.59	0.81
ROA (%)	4.88	10.53	13.89	-0.62	0.43
EBIT Margin (%)	4.51	13.30	16.78	3.43	3.73
Net Margin (%)	3.52	9.83	12.69	-4.27	0.61
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Revenue Growth (%)	31.44	24.08	67.13	21.09	9.71
EBIT Growth (%)	591.72	19.97	82.54	302.85	536.20
Net Profit Growth (%)	150.08	36.53	58.02	37.07	-76.32
EPS Growth (%)	945.17	36.53	35.83	37.46	121.50
Book Value Growth (%)	4.29	19.38	94.12	112.07	-5.55

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Price / Earnings	10.20	28.01	29.53	-83.30	84.50
Price / Book Value	0.90	4.86	4.23	0.49	0.68
Dividend Yield (%)	2.84	0.59	0.09	0.10	0.00
EV/EBITDA	9.00	17.90	21.03	51.42	11.31
Market Cap (₹ Cr)	163.52	13,864.21	1,927.47	252.70	74.55

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Debt to Equity	0.02	0.15	0.10	0.02	0.29
Short term debt to equity ratio	0.37	0.31	0.12	0.08	0.24
Current Ratio	1.65	1.82	4.38	1.47	0.84
Quick Ratio	0.55	1.06	3.24	1.16	0.36
Interest Coverage	3.81	5.44	11.24	1.28	1.19

	Aspinwall And	CCL Products	Vintage Coffee	Karamalai Tea	Shri Vasuprada Plant
Debtors to sales (%)	11.05	15.56	21.78	3.61	7.97
Asset Turnover	1.37	1.07	1.08	0.14	0.70
Receivable days	37.13	61.71	70.09	9.84	9.24
Inventory Days	117.09	85.75	59.24	50.75	55.00
Payable days	26.58	29.84	4.82	360.67	36.27
Cash Conversion Cycle	127.63	117.62	124.52	-300.07	27.97

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.