Clear visual breakdown: for every ₹100 earned, see how much flows to salaries, operating costs, government taxes, EPS profit, and your share.
Profit Conversion
₹3.2/ ₹100
Moderate volume margin
Human Capital & Talent
₹12.0/ ₹100
Workforce salaries, engineers & talent
Earnings Per Share (EPS)
₹16.83/ share
Annual profit generated per stock unit
Shareholder Payout
₹1.7/ ₹100
Direct cash dividends & buybacks
Multi-Stage Money Stream (Sankey Flow)
Hover or drag nodes to inspect connections and money volumeMode: Every ₹100 Company Sales
Revenue
Materials / Production
Human Capital (Talent)
Government Taxes
Net Profit / EPS
Dividends & Reinvestment
Topline Money Inflow100.0%
Gross Commercial Revenue
₹100.00per ₹100 sales
For every ₹100 collected by ASPINWALL & CO LTD from customers and clients globally.
Raw Materials, Energy & Inventory49.8%
Direct Production & Materials (COGS)
₹49.75per ₹100 sales
Direct physical costs required to produce the company's products, chip fabrication, server components, or merchandise.
Salaries, Benefits, R&D & Talent12.0%
Human Capital & Engineering Workforce
₹12.00per ₹100 sales
Compensation paid to software engineers, technicians, designers, operators, and staff driving the business forward.
Cloud Servers, Sales, Marketing & Legal43.5%
Operating, Tech & Administrative (SG&A)
₹43.48per ₹100 sales
Essential business operations including data center infrastructure, global marketing, compliance, and office facilities.
Interest to Bank Lenders & Bondholders1.6%
Debt Servicing & Financing Costs
₹1.60per ₹100 sales
Cost of borrowed capital. Lower interest outlays indicate low debt dependency and strong financial solvency.
Direct Corporate Tax Paid to State0.5%
Government Corporate Taxes
₹0.49per ₹100 sales
Statutory income taxes contributed to national infrastructure, roads, defense, and public governance.
Pure Profit Belongs to Shareholders3.2%
Net Bottom-Line Profit (EPS Engine)
₹3.19per ₹100 sales
The ultimate earnings of the company. This forms your Diluted EPS (₹16.83/share) and belongs entirely to equity owners.
Cash Deposited to Investor Bank Accounts1.2%
Direct Cash Dividends
₹1.23per ₹100 sales
Actual liquid profits credited directly into your brokerage or bank account as passive dividend cash flow.
Reduces Share Count to Elevate EPS0.5%
Share Repurchases (Buybacks)
₹0.48per ₹100 sales
The company buys its own shares off the market and retires them, making your remaining shares represent a larger slice of future profits.
Reinvested in New Factories, AI & Tech2.2%
Capital Expenditure (Growth CapEx)
₹2.17per ₹100 sales
Long-term capital assets purchased: next-gen server clusters, robotics, retail stores, or production assembly lines.
Retained Earnings on Balance Sheet1.5%
Treasury Reserves & War Chest
₹1.48per ₹100 sales
Cash reserves stored in bank deposits, treasuries, and safe liquid investments to withstand crises and fund sudden strategic acquisitions.
Shareholder Capital Simulator: Where Does Your Investment Go?
Select or type any investment amount to see how much commercial activity and earnings your money commands in ASPINWALL & CO LTD.
Your Investment:₹50,000 (~218.4 shares at ₹228.9/share)
Annual Revenue
₹115,216
Generated by your capital
Human Capital
₹13,827
Engineers & staff salaries
Taxes Paid
₹570
Public infrastructure
Your Net Earnings
₹3,676
Annual profit earned by you (7.4% yield)
Cash Dividend
₹1,418
Direct cash to your bank
Growth CapEx
₹2,499
Reinvested in tech & expansion
How to read this flow diagram as an investor:Revenue represents gross sales (₹100). Before any profit can reach you, the company must first pay suppliers (COGS), its workforce & engineers (Human Capital), rent & technology (SG&A), lenders (Interest), and the government (Taxes). What remains is Net Profit (Diluted EPS). Healthy companies divide this profit between Cash Dividends, Share Buybacks (retiring shares to boost your percentage ownership), and CapEx Reinvestment to build new capacity for future years.
Key Fundamentals & Ratios
Real-Time Screener Matrix
Market Cap
₹179 Cr
Small Cap
Current Price
₹228.90
-1.73% today
52W High / Low
₹299.8 / ₹200.25
Past 52 weeks historical
Stock P/E
11.4
Trailing Twelve Months
Book Value
₹256.96
Price to Book: 0.89x
Dividend Yield
2.77%
Attractive Yield
Return on Equity (ROE)
—
Shareholder returns efficiency
1-Year Return
-8.65%
52W change percent
52W Low: ₹200.25Current price sits at 29% of 52W range52W High: ₹299.80
About ASPINWALL & CO LTD
FMCG
Aspinwall and Company Limited engages in logistics, speciality coffee, natural fiber products, and natural rubber businesses in India, the Americas, Europe, and internationally. It operates through Logistics, Coffee, and Plantation segments. The company provides liner, custom house agency, freight forwarding, air and bulk cargo, ship agency, stevedoring, warehousing, and project and over-dimensional cargo handling services. It is also involved in the plantation, buying, processing, selling, trading, and export of coffee. In addition, the company offers entrance and corridor mats, carpets, mattings, rugs, runners, and mesh mattings; and PVC and rubber-backed natural fiber products, and jute floor-coverings and furnishings, as well as supplies natural fiber geotextiles, which are used in environment engineering to prevent soil erosion and coir pith. Further, it produces centrifuged latex and technically specified natural rubber. The company was founded in 1867 and is headquartered in Mangalore, India.
TTM Revenue₹440 Cr
Net Profit Margin3.6%
Operating Margin-0.4%
EPS (Trailing)₹20.11
Peer Comparison
Comparing ASPINWALL & CO LTD with leading competitors in FMCG (Indian Market)
Data Provenance & Regulatory DisclosureSource: NSE/BSE Statutory Filings
Quotes are delayed by at least 15 minutes. Financial metrics and disclosures are cross-referenced with periodic statutory disclosures from the National Stock Exchange of India (NSE) and BSE India. This content is provided strictly for educational and portfolio analytics purposes, and does not constitute investment advice or Buy/Sell recommendations.
