Valuation Aspinwall and Company Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-31 EDT			5-day change	1st Jan Change
233.57 ^INR	-2.63%		-6.21%	-10.54%

07-15	Aspinwall and Company Limited announces Annual dividend, payable on August 22, 2026	CI
05-26	Aspinwall and Company Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,492	1,343	1,476	1,967	1,819	1,635
Change	-	-9.98%	9.93%	33.26%	-7.53%	-10.13%
Enterprise Value (EV) ¹	1,735	1,476	1,237	1,841	2,137	2,269
Change	-	-14.92%	-16.2%	48.88%	16.06%	6.14%
P/E	23.2x	8.79x	5.17x	18.4x	12.5x	12.4x
PBR	1.05x	0.87x	0.84x	1.07x	0.94x	0.81x
PEG	-	0x	0.1x	-0.3x	0.3x	-1.31x
Capitalization / Revenue	0.59x	0.52x	0.5x	0.67x	0.54x	0.39x
EV / Revenue	0.69x	0.57x	0.42x	0.62x	0.64x	0.54x
EV / EBITDA	15.3x	7.91x	5.31x	20.8x	10.7x	11.4x
EV / EBIT	21.5x	9.95x	6.58x	44.5x	14.1x	15.6x
EV / FCF	24.4x	21.8x	4.53x	-9.14x	-4.33x	-6.9x
FCF Yield	4.1%	4.58%	22.1%	-10.9%	-23.1%	-14.5%
Dividend per Share ²	3.5	6	6	6	6.5	6.5
Rate of return	1.83%	3.49%	3.18%	2.38%	2.79%	3.11%
EPS ²	8.22	19.53	36.51	13.66	18.59	16.83
Distribution rate	42.6%	30.7%	16.4%	43.9%	35%	38.6%
Net sales ¹	2,528	2,596	2,945	2,956	3,360	4,172
EBITDA ¹	113.2	186.6	233	88.6	199.4	198.9
EBIT ¹	80.7	148.4	187.9	41.4	151.3	145.5
Net income ¹	64.3	152.7	285.5	106.8	145.3	131.6
Net Debt ¹	243.2	133.3	-239.2	-125.6	318.3	633.8
Reference price ²	190.80	171.75	188.80	251.60	232.65	209.09
Nbr of stocks (in thousands)	7,818	7,818	7,818	7,818	7,818	7,818
Announcement Date	6/17/21	5/16/22	7/10/23	7/4/24	7/7/25	6/30/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASPINWALL AND COMPANY LIMITED	-	-	-	-	19.64M
JD LOGISTICS, INC.	9.82x	0.23x	2.75x	-.--%	12.8B
SAL SAUDI LOGISTICS SERVICES COMPANY	19.84x	7.65x	16.56x	3.76%	3.69B
DELHIVERY LIMITED	249.35x	3.15x	52.24x	-.--%	3.67B
ID LOGISTICS GROUP	31.05x	0.88x	5.65x	-.--%	2.74B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	15.77x	0.36x	9.65x	3.32%	1.04B
HAMAKYOREX CO., LTD.	12.51x	-	-	2.5%	855M
CRYOPORT, INC.	-19.37x	-	-	-	773M
Average	45.57x	2.45x	17.37x	1.6%	3.2B
Weighted average by Cap.	47.41x	1.90x	13.10x	0.78%